|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
84-1060803
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
incorporation or organization)
|
Identification No.)
|
825 Town & Country Lane, Suite 1500
|
|
|
Houston,
|
Texas
|
77024
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Trading Symbol(s)
|
Name of Exchange on which registered
|
Common stock, $0.01 par value
|
PARR
|
New York Stock Exchange
|
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
☐
|
|
|
|
Emerging growth company
|
☐
|
|
|
PAGE
|
PART I
|
|
|
|
Item 1. BUSINESS
|
|
Item 1A. RISK FACTORS
|
|
Item 1B. UNRESOLVED STAFF COMMENTS
|
|
Item 2. PROPERTIES
|
|
Item 3. LEGAL PROCEEDINGS
|
|
Item 4. MINE SAFETY DISCLOSURES
|
|
|
|
PART II
|
|
|
|
Item 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS, AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Item 6. SELECTED FINANCIAL DATA
|
|
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
Item 9A. CONTROLS AND PROCEDURES
|
|
Item 9B. OTHER INFORMATION
|
|
|
|
PART III
|
|
|
|
Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
Item 11. EXECUTIVE COMPENSATION
|
|
Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
|
Item 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
|
|
|
|
PART IV
|
|
|
|
Item 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
|
Item 16. FORM 10-K SUMMARY
|
barrel or bbl
|
A common unit of measure in the oil industry, which equates to 42 gallons.
|
blendstocks
|
Various compounds that are combined with gasoline or diesel from the crude oil refining process to make finished gasoline and diesel; these may include natural gasoline, FCC unit gasoline, ethanol, reformate, or butane, among others.
|
Brent
|
A light, sweet North Sea crude oil, characterized by an API gravity of 38 degrees and a sulfur content of approximately 0.4% by weight that is used as a benchmark for other crude oils.
|
cardlock
|
Automated unattended fueling sites that are open all day and are designed for commercial fleet vehicles.
|
catalyst
|
A substance that alters, accelerates, or instigates chemical changes, but is not produced as a product of the refining process.
|
CO2
|
Carbon dioxide.
|
condensate
|
Light hydrocarbons which are in gas form underground, but are a liquid at normal temperatures and pressure.
|
crack spread
|
A simplified calculation that measures the difference between the price for refined products and crude oil. For example, we reference the 3-1-2 Singapore crack spread, which approximates the per barrel results from processing three barrels of Brent crude oil to produce one barrel of gasoline and two barrels of distillates (diesel and jet fuel).
|
distillates
|
Refers primarily to diesel, heating oil, kerosene, and jet fuel.
|
ethanol
|
A clear, colorless, flammable oxygenated liquid. Ethanol is typically produced chemically from ethylene or biologically from fermentation of various sugars from carbohydrates found in agricultural crops and cellulosic residues from crops or wood. It is used in the United States as a gasoline octane enhancer and oxygenate.
|
feedstocks
|
Crude oil or partially refined petroleum products that are further processed into refined products.
|
jobber
|
A petroleum marketer.
|
LSFO
|
Low sulfur fuel oil.
|
Mbbls
|
Thousand barrels of crude oil or other liquid hydrocarbons.
|
Mbpd
|
Thousand barrels per day.
|
Mcf
|
Thousand cubic feet, a unit of measurement for natural gas.
|
MMbbls
|
Million barrels of crude oil or other liquid hydrocarbons.
|
MMcf
|
Million cubic feet, a unit of measurement for natural gas.
|
MMcfd
|
Million cubic feet per day.
|
MMcfe
|
Million cubic feet equivalent which is determined by using the ratio of six Mcf of natural gas to one Bbl of crude oil.
|
MMbtu
|
Million British thermal units.
|
MW
|
Megawatt.
|
NGL
|
Natural gas liquid.
|
NOx
|
Nitrogen oxides.
|
refined products
|
Petroleum products, such as gasoline, diesel, and jet fuel, that are produced by a refinery.
|
throughput
|
The volume processed through a unit or refinery.
|
turnaround
|
A periodically required standard procedure to inspect, refurbish, repair, and maintain a refinery. This process involves the shutdown and inspection of major processing units and typically occurs every three to seven years, depending on unit type.
|
single-point mooring
|
Also known as a single buoy mooring, refers to a loading buoy that is anchored offshore and serves as an interconnect for tankers loading or offloading crude oil and refined products.
|
SO2
|
Sulfur dioxide.
|
WTI
|
West Texas Intermediate crude oil, a light, sweet crude oil, typically characterized by an API gravity between 38 degrees and 40 degrees and a sulfur content of approximately 0.3% by weight that is used as a benchmark for other crude oils.
|
yield
|
The percentage of refined products that is produced from crude oil and other feedstocks, net of fuel used as energy.
|
Par East and Par West
|
|
Capacity (Mbpd)
|
Crude Units
|
|
148
|
Vacuum Distillation Units
|
|
75
|
Hydrocracker
|
|
19
|
Catalytic Reformer
|
|
13
|
Visbreaker
|
|
11
|
Naphtha Hydrotreater
|
|
13
|
Diesel Hydrotreater
|
|
10
|
Par East and Par West
|
|
Capacity
|
Hydrogen Plant (MMcfd)
|
|
18
|
Co-generation Turbine Unit (MW)
|
|
32
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
|
|
|
|
|
|
|||
Combined Feedstocks Throughput (Mbpd) (1)
|
109.0
|
|
|
74.9
|
|
|
73.7
|
|
Par East Throughput (Mbpd) (1)
|
71.5
|
|
|
73.4
|
|
|
73.7
|
|
Par West Throughput (Mbpd) (1)
|
37.5
|
|
|
42.1
|
|
|
—
|
|
Yield (% of total throughput):
|
|
|
|
|
|
|||
Gasoline and gasoline blendstocks
|
23.0
|
%
|
|
27.1
|
%
|
|
27.8
|
%
|
Distillates
|
44.4
|
%
|
|
47.4
|
%
|
|
48.2
|
%
|
Fuel oils
|
20.3
|
%
|
|
17.8
|
%
|
|
15.7
|
%
|
Other products
|
8.7
|
%
|
|
4.5
|
%
|
|
5.0
|
%
|
Total yield
|
96.4
|
%
|
|
96.8
|
%
|
|
96.7
|
%
|
(1)
|
Feedstocks throughput and sales volumes per day for each of the Hawaii refineries for the year ended December 31, 2018 are calculated based on the 365-day period we owned the Par East refinery and the 13-day period for which we owned the Par West refinery. The amounts for the combined Hawaii refineries for the years ended December 31, 2019 and 2018 represent the sum of the Par East and Par West refineries’ throughput averaged over the respective years.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
4-1-2-1 Singapore Crack Spread
|
$
|
6.68
|
|
|
$
|
7.22
|
|
|
$
|
7.18
|
|
3-1-2 Singapore Crack Spread
|
$
|
10.80
|
|
|
$
|
10.90
|
|
|
$
|
10.63
|
|
Washington Refining Unit
|
|
Capacity (Mbpd)
|
Crude Unit
|
|
42
|
Vacuum Unit
|
|
19
|
Naptha Hydrotreaters
|
|
10
|
Catalytic Reformers
|
|
6
|
Diesel Hydrotreater
|
|
8
|
Isomerization
|
|
4
|
|
January 11, 2019 to December 31, 2019
|
|
Feedstocks Throughput (Mbpd)
|
38.9
|
|
Yield (% of total throughput)
|
|
|
Gasoline and gasoline blendstocks
|
23.6
|
%
|
Distillates
|
35.6
|
%
|
Asphalt
|
18.9
|
%
|
Other products
|
19.4
|
%
|
Total yield
|
97.5
|
%
|
Wyoming Refining Unit
|
|
Capacity (Mbpd)
|
Crude Unit
|
|
18
|
Residual Fluid Catalytic Cracker
|
|
7
|
Catalytic Reformer
|
|
3
|
Naphtha Hydrotreater
|
|
3
|
Diesel Hydrotreater
|
|
6
|
Isomerization
|
|
5
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
|
|
|
|
|
|
|||
Feedstocks Throughput (Mbpd)
|
17.0
|
|
|
16.4
|
|
|
15.5
|
|
Yield (% of total throughput):
|
|
|
|
|
|
|||
Gasoline and gasoline blendstocks
|
49.6
|
%
|
|
49.5
|
%
|
|
51.9
|
%
|
Distillates
|
44.5
|
%
|
|
45.8
|
%
|
|
42.8
|
%
|
Fuel oil
|
1.7
|
%
|
|
1.6
|
%
|
|
2.2
|
%
|
Other products
|
1.6
|
%
|
|
0.8
|
%
|
|
0.8
|
%
|
Total yield
|
97.4
|
%
|
|
97.7
|
%
|
|
97.7
|
%
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Wyoming 3-2-1 Index
|
$
|
24.90
|
|
|
$
|
22.69
|
|
|
$
|
21.80
|
|
Location and Channel of Trade
|
|
“76” Brand
|
|
Hele Brand
|
|
Cenex® Zip Trip Brand
|
|
Unbranded
|
|
Total
|
|||||
Oahu
|
|
|
|
|
|
|
|
|
|
|
|||||
Company operated
|
|
2
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
20
|
|
7-Eleven alliance
|
|
22
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
30
|
|
Fee operated
|
|
5
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
8
|
|
Cardlock
|
|
—
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
4
|
|
Oahu total
|
|
29
|
|
|
30
|
|
|
—
|
|
|
3
|
|
|
62
|
|
Big Island
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Company operated
|
|
3
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
9
|
|
Fee operated
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
Big Island total
|
|
6
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
12
|
|
Maui
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Company operated
|
|
1
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
5
|
|
Fee operated
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Maui total
|
|
2
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
6
|
|
Kauai
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fee operated
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
Cardlock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
8
|
|
Kauai total
|
|
3
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
11
|
|
Total for Hawaii locations
|
|
40
|
|
|
40
|
|
|
—
|
|
|
11
|
|
|
91
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Washington
|
|
|
|
|
|
|
|
|
|
|
|||||
Company operated
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
Washington total
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
Idaho
|
|
|
|
|
|
|
|
|
|
|
|||||
Company operated
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
Idaho total
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
Total for Washington and Idaho locations
|
|
—
|
|
|
—
|
|
|
33
|
|
|
—
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total for Retail segment
|
|
40
|
|
|
40
|
|
|
33
|
|
|
11
|
|
|
124
|
|
|
Gas
(MMcf) |
|
Oil
(Mbbls) |
|
NGLs
(Mbbls) |
|
Total
(MMcfe) |
||||
Company’s share of Laramie Energy
|
|
|
|
|
|
|
|
||||
Proved developed
|
238,190
|
|
|
938
|
|
|
5,413
|
|
|
276,296
|
|
Proved undeveloped
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
238,190
|
|
|
938
|
|
|
5,413
|
|
|
276,296
|
|
|
Proved
Developed Producing |
|
Proved
Developed Non-producing |
|
Proved
Undeveloped |
|
Total (1)
|
||||||||
Estimated future undiscounted net cash flows
|
$
|
245,801
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
245,801
|
|
Standardized measure of discounted future net cash flows
|
139,835
|
|
|
—
|
|
|
—
|
|
|
139,835
|
|
(1)
|
Prices are based on the historical first-day-of-the-month twelve-month average spot price depending on the area. These prices are adjusted for quality, energy content, regional price differentials, and transportation fees. All prices are held constant throughout the lives of the properties. The average adjusted prices are $51.83 per barrel of crude oil, $16.98 per barrel of natural gas liquids, and $2.22 per Mcf of natural gas.
|
Standardized measure of discounted future net cash flows
|
|
$
|
139,835
|
|
Present value of future income taxes discounted at 10% (1)
|
|
—
|
|
|
PV-10
|
|
$
|
139,835
|
|
(1)
|
There is no present value of future income taxes as we believe we have sufficient net operating loss carryforwards to offset any income. Please read Note 20—Income Taxes to our consolidated financial statements under Item 8 of this Form 10-K for further information.
|
•
|
changes in the global economy and the level of foreign and domestic production of crude oil and refined products;
|
•
|
availability of crude oil and refined products and the infrastructure to transport crude oil and refined products;
|
•
|
local factors, including market conditions, the level of operations of other refineries in our markets, and the volume and price of refined products imported;
|
•
|
threatened or actual terrorist incidents, acts of war, and other global political conditions;
|
•
|
changes in the availability or cost of maritime shipping;
|
•
|
pandemics, public health crises, or other widespread emergencies such as the novel coronavirus (COVID-19);
|
•
|
government regulations or mandated production curtailments or limitations; and
|
•
|
weather conditions, hurricanes, or other natural disasters.
|
•
|
exploration and development drilling may not result in commercially productive reserves;
|
•
|
the operator may act in ways contrary to our best interest;
|
•
|
the marketability of our natural gas products depends mostly on the availability, proximity, and capacity of natural gas gathering systems, pipelines, and processing facilities, which are owned by third parties, as well as adequate water supplies;
|
•
|
we have no long-term contracts to sell natural gas or oil;
|
•
|
compliance with environmental and other governmental regulatory or legislative requirements could result in increased costs of operation or curtailment, delay, or cancellation of development and producing operations; and
|
•
|
a decline in demand for natural gas and oil could adversely affect our financial condition and results of operations.
|
•
|
perform ongoing assessments of pipeline integrity;
|
•
|
identify and characterize applicable threats to pipeline segments that could impact an HCA;
|
•
|
improve data collection, integration, and analysis;
|
•
|
repair and remediate the pipeline as necessary; and
|
•
|
implement preventive and mitigating actions.
|
•
|
denial or delay in obtaining regulatory approvals and/or permits;
|
•
|
difficulties in executing the capital projects;
|
•
|
unplanned increases in the cost of equipment, materials, or labor;
|
•
|
disruptions in transportation of equipment and materials;
|
•
|
severe adverse weather conditions, natural disasters, or other events (such as equipment malfunctions, explosions, fires, or spills) affecting our facilities, or those of our vendors and suppliers;
|
•
|
shortages of sufficiently skilled labor, or labor disagreements resulting in unplanned work stoppages;
|
•
|
market-related increases in a project’s debt or equity financing costs; and/or
|
•
|
non-performance or force majeure by, or disputes with, our vendors, suppliers, contractors, or sub-contractors.
|
•
|
we must use a substantial portion of our cash flow from operations to pay interest and principal on our indebtedness and obligations under the Intermediation Agreements, which reduces funds available to us for other purposes, such as working capital, capital expenditures, other general corporate purposes, and potential acquisitions;
|
•
|
our ability to refinance such indebtedness or to obtain additional financing for working capital, capital expenditures, acquisitions, or general corporate purposes may be impaired;
|
•
|
our leverage may be greater than that of some of our competitors, which may put us at a competitive disadvantage and reduce our flexibility in responding to current and changing industry and financial market conditions;
|
•
|
we may be more vulnerable to economic downturns and adverse developments in our business; and
|
•
|
we may be unable to comply with financial and other restrictive covenants in our debt agreements, some of which require us to maintain specified financial ratios and limit our ability to incur additional debt and sell assets, which could result in an event of default that, if not cured or waived, would have an adverse effect on our business and prospects and could result in bankruptcy.
|
•
|
pay dividends or distributions, repurchase equity, prepay junior debt, and make certain investments;
|
•
|
incur additional debt or issue certain disqualified stock and preferred stock;
|
•
|
sell or otherwise dispose of assets, including capital stock of subsidiaries;
|
•
|
incur liens on assets;
|
•
|
merge or consolidate with another company or sell all or substantially all assets;
|
•
|
enter into certain transactions with affiliates; and
|
•
|
enter into agreements that would restrict the ability of our subsidiaries to pay dividends or make other payments to the Issuers.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Production volumes
|
|
|
|
|
|
||||||
Oil (Mbbls)
|
126
|
|
|
106
|
|
|
71
|
|
|||
NGLs (Mbbls)
|
883
|
|
|
712
|
|
|
608
|
|
|||
Natural Gas (MMcf)
|
29,677
|
|
|
25,513
|
|
|
18,104
|
|
|||
Total (MMcfe)
|
35,731
|
|
|
30,421
|
|
|
22,178
|
|
|||
Net average daily production
|
|
|
|
|
|
||||||
Oil (Bbls)
|
345
|
|
|
290
|
|
|
190
|
|
|||
NGLs (Bbls)
|
2,419
|
|
|
1,951
|
|
|
1,662
|
|
|||
Natural Gas (Mcf)
|
81,307
|
|
|
69,899
|
|
|
49,460
|
|
|||
Average sales price
|
|
|
|
|
|
||||||
Oil (Per Bbl)
|
$
|
46.99
|
|
|
$
|
55.43
|
|
|
$
|
45.61
|
|
NGLs (Per Bbl)
|
14.49
|
|
|
26.26
|
|
|
20.02
|
|
|||
Natural Gas (per Mcf)
|
2.38
|
|
|
2.67
|
|
|
2.81
|
|
|||
Hedge gain (loss) (per Mcfe)
|
0.02
|
|
|
(0.19
|
)
|
|
(1.25
|
)
|
|||
Production costs (per Mcfe) (1)
|
1.16
|
|
|
1.28
|
|
|
1.36
|
|
|
Gas
|
|
Oil
|
|
NGLs
|
|
Total
|
||||
|
(MMcf)
|
|
(Mbbl)
|
|
(Mbbl)
|
|
(MMcfe)
|
||||
Proved undeveloped reserves at December 31, 2018
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
Revisions of previous estimates
|
(44,834
|
)
|
|
(144
|
)
|
|
(1,919
|
)
|
|
(57,212
|
)
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Conversion to proved developed reserves
|
(36,594
|
)
|
|
(181
|
)
|
|
(1,796
|
)
|
|
(48,456
|
)
|
Proved undeveloped reserves at December 31, 2019
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
•
|
During the year ended December 31, 2019, Laramie Energy expended approximately $63.6 million in connection with the development of its proved undeveloped reserves. Our share of Laramie Energy’s proved undeveloped reserves converted to proved developed reserves during 2019 was 48,456 MMcfe. This activity represented 46% of the prior year-end proved undeveloped reserves. The total number of proved undeveloped locations converted to proved developed reserves during 2019 was consistent with Laramie Energy’s original development plan.
|
•
|
Revisions of previous estimates of (57,212) MMcfe were primarily driven by changes to Laramie Energy's development plan due to unfavorable market conditions. As of December 31, 2019, Laramie Energy has ceased all drilling activities due to the continued decline in natural gas prices.
|
|
|
Productive Wells
|
|
|
|
|
||||||||||||
|
|
Oil
|
|
Gas (1)
|
|
Developed Acres
|
||||||||||||
Location
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
||||||
Colorado (4)
|
|
—
|
|
|
—
|
|
|
1,778
|
|
|
674
|
|
|
24,810
|
|
|
9,448
|
|
(1)
|
Some of the wells classified as “gas” wells also produce condensate.
|
(2)
|
A “gross well” or “gross acre” is a well or acre in which a working interest is held. The number of gross wells or acres is the total number of wells or acres in which a working interest is owned.
|
(3)
|
A “net well” or “net acre” is deemed to exist when the sum of fractional ownership interests in gross wells or acres equals one. The number of net wells or net acres is the sum of the fractional working interests owned in gross wells or gross acres expressed as whole numbers and fractions thereof.
|
(4)
|
Net wells and net developed acres are reflected as if we owned our interest directly.
|
|
|
Undeveloped Acres (1) (2)
|
||||
Location
|
|
Gross
|
|
Net
|
||
Colorado (3)
|
|
250,263
|
|
|
83,331
|
|
(1)
|
Undeveloped acreage is considered to be those lease acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of crude oil and gas, regardless of whether such acreage contains proved reserves.
|
(2)
|
There are no material near-term lease expirations for which the carrying value at December 31, 2019 has not already been impaired in consideration of these expirations or capital budgeted to convert acreage to held by production.
|
(3)
|
Net undeveloped acres are reflected as if we owned our interest directly.
|
|
|
Year ended December 31,
|
||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||
|
|
Gross (1)
|
|
Net (2)
|
|
Gross (1)
|
|
Net (2)
|
|
Gross (1)
|
|
Net (2)
|
||||||
Development
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Productive
|
|
60
|
|
|
60
|
|
|
140
|
|
|
140
|
|
|
74
|
|
|
74
|
|
Dry
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
|
61
|
|
|
61
|
|
|
140
|
|
|
140
|
|
|
74
|
|
|
74
|
|
(1)
|
A “gross well” is a well in which a working interest is held. The number of gross wells is the total number of wells in which a working interest is owned.
|
(2)
|
A “net well” is deemed to exist when the sum of fractional ownership interests in gross wells equals one. The number of net wells is the sum of the fractional working interests owned in gross wells expressed as whole numbers and fractions thereof.
|
*$100 invested on December 31, 2014 in stock or index, including reinvestment of dividends.
|
Period
|
|
Total number of shares (or units) purchased (1)
|
|
Average price paid per share (or unit)
|
|
Total number of shares (or units) purchased as part of publicly announced plans or programs
|
|
Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or programs
|
|||||
October 1 - October 31, 2019
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
November 1 - November 30, 2019
|
|
344
|
|
|
24.89
|
|
|
—
|
|
|
—
|
|
|
December 1 - December 31, 2019
|
|
1,177
|
|
|
24.23
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
1,521
|
|
|
$
|
24.38
|
|
|
—
|
|
|
—
|
|
(1)
|
All shares repurchased were surrendered by employees to pay taxes withheld upon the vesting of restricted stock awards.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
(in thousands, except per share data)
|
|
2019 (1)
|
|
2018 (2)
|
|
2017 (3)
|
|
2016 (3) (4)
|
|
2015 (3) (5)
|
||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues
|
|
$
|
5,401,516
|
|
|
$
|
3,410,728
|
|
|
$
|
2,443,066
|
|
|
$
|
1,865,045
|
|
|
$
|
2,066,337
|
|
Depreciation, depletion, and amortization
|
|
86,121
|
|
|
52,642
|
|
|
45,989
|
|
|
31,617
|
|
|
19,918
|
|
|||||
Impairment expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,639
|
|
|||||
Operating income (loss)
|
|
147,980
|
|
|
81,941
|
|
|
93,961
|
|
|
(19,649
|
)
|
|
55,730
|
|
|||||
Interest expense and financing costs, net
|
|
(74,839
|
)
|
|
(39,768
|
)
|
|
(31,632
|
)
|
|
(28,506
|
)
|
|
(20,156
|
)
|
|||||
Debt extinguishment and commitment costs
|
|
(11,587
|
)
|
|
(4,224
|
)
|
|
(8,633
|
)
|
|
—
|
|
|
(19,669
|
)
|
|||||
Gain on curtailment of pension or post-retirement medical plan obligation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,067
|
|
|
5,595
|
|
|||||
Change in value of common stock warrants
|
|
(3,199
|
)
|
|
1,801
|
|
|
(1,674
|
)
|
|
2,962
|
|
|
(3,664
|
)
|
|||||
Change in value of contingent consideration
|
|
—
|
|
|
(10,500
|
)
|
|
—
|
|
|
10,770
|
|
|
(18,450
|
)
|
|||||
Equity earnings (losses) from Laramie Energy, LLC
|
|
(89,751
|
)
|
|
9,464
|
|
|
18,369
|
|
|
(22,381
|
)
|
|
(55,983
|
)
|
|||||
Net income (loss)
|
|
40,809
|
|
|
39,427
|
|
|
72,621
|
|
|
(45,835
|
)
|
|
(39,911
|
)
|
|||||
Income (loss) per diluted common share
|
|
0.80
|
|
|
0.85
|
|
|
1.57
|
|
|
(1.08
|
)
|
|
(1.06
|
)
|
|||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
126,015
|
|
|
$
|
75,076
|
|
|
$
|
118,333
|
|
|
$
|
47,772
|
|
|
$
|
167,788
|
|
Total current assets
|
|
1,032,174
|
|
|
586,592
|
|
|
603,544
|
|
|
403,108
|
|
|
531,752
|
|
|||||
Total assets (6)
|
|
2,700,560
|
|
|
1,460,734
|
|
|
1,347,407
|
|
|
1,145,433
|
|
|
892,261
|
|
|||||
Total current liabilities (6)
|
|
1,034,322
|
|
|
507,201
|
|
|
470,952
|
|
|
382,765
|
|
|
365,040
|
|
|||||
Total long-term debt, net of current maturities
|
|
599,634
|
|
|
392,607
|
|
|
384,812
|
|
|
350,110
|
|
|
154,212
|
|
|||||
Total liabilities (6)
|
|
2,052,318
|
|
|
948,405
|
|
|
899,688
|
|
|
776,524
|
|
|
551,650
|
|
|||||
Total stockholders’ equity
|
|
648,242
|
|
|
512,329
|
|
|
447,719
|
|
|
368,909
|
|
|
340,611
|
|
(1)
|
We completed the Washington Acquisition effective January 11, 2019, therefore the results of the Washington refinery and logistics assets are only included subsequent to January 11, 2019. Please read Note 4—Acquisitions to the consolidated financial statements under Item 8 of this Form 10-K for further information.
|
(2)
|
We completed the Northwest Retail Acquisition effective March 23, 2018, therefore the results of Northwest Retail are only included subsequent to March 23, 2018. Please read Note 4—Acquisitions to the consolidated financial statements under Item 8 of this Form 10-K for further information.
|
(3)
|
Due to a required accounting standards update, Operating income (loss) for the year ended December 31, 2016 was retrospectively recast to reflect the reclassification of the curtailment gain of $3.1 million related to an amendment on our defined benefit pension plan from Operating expense (excluding depreciation) to a newly defined line within Total other income (expense), net, Gain on curtailment of pension obligation. Similarly, Operating income (loss) for the year ended December 31, 2015 was retrospectively recast to reflect the reclassification of the curtailment gain of $5.6 million related to the termination of our post-retirement medical plan from Operating expense (excluding depreciation) to a newly defined line within Total other income (expense), net, Gain on curtailment of post-retirement medical plan obligation. For the years ended December 31, 2017, 2016, and 2015, other immaterial non-service-cost-related components of the net periodic benefit cost related to our defined benefit pension plan and post-retirement medical plan were reclassified from Operating expense (excluding depreciation) to Other income (expense), net.
|
(4)
|
We completed the WRC Acquisition effective July 14, 2016, therefore the results of WRC are only included subsequent to July 14, 2016.
|
(5)
|
Effective April 1, 2015, we completed the acquisition of Mid Pac Petroleum, LLC (which was dissolved and its assets merged into Par Hawaii, LLC (“PHL”) during 2019), therefore, the results of Mid Pac Petroleum, LLC are only included subsequent to April 1, 2015.
|
(6)
|
On January 1, 2019, we adopted Accounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842), as amended by other ASUs issued through February 2019 (“ASU 2016-02” or “ASC 842”), using the modified retrospective transition method. Under this optional transition method, information presented prior to January 1, 2019 has not been restated and continues to be reported under the accounting standards in effect for the period. Please read Note 2—Summary of Significant Accounting Policies to our consolidated financial statements under Item 8 of this Form 10-K for more information.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Revenues
|
$
|
5,401,516
|
|
|
$
|
3,410,728
|
|
|
$
|
2,443,066
|
|
Cost of revenues (excluding depreciation)
|
4,803,589
|
|
|
3,003,116
|
|
|
2,054,627
|
|
|||
Operating expense (excluding depreciation)
|
312,899
|
|
|
215,284
|
|
|
202,016
|
|
|||
Depreciation, depletion, and amortization
|
86,121
|
|
|
52,642
|
|
|
45,989
|
|
|||
General and administrative expense (excluding depreciation)
|
46,223
|
|
|
47,426
|
|
|
46,078
|
|
|||
Acquisition and integration costs
|
4,704
|
|
|
10,319
|
|
|
395
|
|
|||
Total operating expenses
|
5,253,536
|
|
|
3,328,787
|
|
|
2,349,105
|
|
|||
Operating income
|
147,980
|
|
|
81,941
|
|
|
93,961
|
|
|||
Other income (expense)
|
|
|
|
|
|
||||||
Interest expense and financing costs, net
|
(74,839
|
)
|
|
(39,768
|
)
|
|
(31,632
|
)
|
|||
Debt extinguishment and commitment costs
|
(11,587
|
)
|
|
(4,224
|
)
|
|
(8,633
|
)
|
|||
Other expense, net
|
2,516
|
|
|
1,046
|
|
|
911
|
|
|||
Change in value of common stock warrants
|
(3,199
|
)
|
|
1,801
|
|
|
(1,674
|
)
|
|||
Change in value of contingent consideration
|
—
|
|
|
(10,500
|
)
|
|
—
|
|
|||
Equity earnings (losses) from Laramie Energy, LLC
|
(89,751
|
)
|
|
9,464
|
|
|
18,369
|
|
|||
Total other expense, net
|
(176,860
|
)
|
|
(42,181
|
)
|
|
(22,659
|
)
|
|||
Income (loss) before income taxes
|
(28,880
|
)
|
|
39,760
|
|
|
71,302
|
|
|||
Income tax benefit (expense)
|
69,689
|
|
|
(333
|
)
|
|
1,319
|
|
|||
Net Income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Year ended December 31, 2019
|
|
Refining
|
|
Logistics (1)
|
|
Retail
|
|
Corporate, Eliminations and Other (2)
|
|
Total
|
||||||||||
Revenues
|
|
$
|
5,167,942
|
|
|
$
|
199,226
|
|
|
$
|
458,889
|
|
|
$
|
(424,541
|
)
|
|
$
|
5,401,516
|
|
Cost of revenues (excluding depreciation)
|
|
4,783,747
|
|
|
112,124
|
|
|
332,302
|
|
|
(424,584
|
)
|
|
4,803,589
|
|
|||||
Operating expense (excluding depreciation)
|
|
234,582
|
|
|
11,010
|
|
|
67,307
|
|
|
—
|
|
|
312,899
|
|
|||||
Depreciation, depletion, and amortization
|
|
55,832
|
|
|
17,017
|
|
|
10,035
|
|
|
3,237
|
|
|
86,121
|
|
|||||
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,223
|
|
|
46,223
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,704
|
|
|
4,704
|
|
|||||
Operating income (loss)
|
|
$
|
93,781
|
|
|
$
|
59,075
|
|
|
$
|
49,245
|
|
|
$
|
(54,121
|
)
|
|
$
|
147,980
|
|
Year ended December 31, 2018
|
|
Refining
|
|
Logistics (1)
|
|
Retail
|
|
Corporate, Eliminations and Other (2)
|
|
Total
|
||||||||||
Revenues
|
|
$
|
3,210,067
|
|
|
$
|
125,743
|
|
|
$
|
441,040
|
|
|
$
|
(366,122
|
)
|
|
$
|
3,410,728
|
|
Cost of revenues (excluding depreciation)
|
|
2,957,995
|
|
|
77,712
|
|
|
333,664
|
|
|
(366,255
|
)
|
|
3,003,116
|
|
|||||
Operating expense (excluding depreciation)
|
|
146,320
|
|
|
7,782
|
|
|
61,182
|
|
|
—
|
|
|
215,284
|
|
|||||
Depreciation, depletion, and amortization
|
|
32,483
|
|
|
6,860
|
|
|
8,962
|
|
|
4,337
|
|
|
52,642
|
|
|||||
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,426
|
|
|
47,426
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,319
|
|
|
10,319
|
|
|||||
Operating income (loss)
|
|
$
|
73,269
|
|
|
$
|
33,389
|
|
|
$
|
37,232
|
|
|
$
|
(61,949
|
)
|
|
$
|
81,941
|
|
Year ended December 31, 2017
|
|
Refining
|
|
Logistics (1)
|
|
Retail
|
|
Corporate, Eliminations and Other (2)
|
|
Total
|
||||||||||
Revenues
|
|
$
|
2,319,638
|
|
|
$
|
121,470
|
|
|
$
|
326,076
|
|
|
$
|
(324,118
|
)
|
|
$
|
2,443,066
|
|
Cost of revenues (excluding depreciation)
|
|
2,062,804
|
|
|
66,301
|
|
|
249,097
|
|
|
(323,575
|
)
|
|
2,054,627
|
|
|||||
Operating expense (excluding depreciation)
|
|
141,065
|
|
|
15,010
|
|
|
45,941
|
|
|
—
|
|
|
202,016
|
|
|||||
Depreciation, depletion, and amortization
|
|
29,753
|
|
|
6,166
|
|
|
6,338
|
|
|
3,732
|
|
|
45,989
|
|
|||||
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,078
|
|
|
46,078
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
395
|
|
|
395
|
|
|||||
Operating income (loss)
|
|
$
|
86,016
|
|
|
$
|
33,993
|
|
|
$
|
24,700
|
|
|
$
|
(50,748
|
)
|
|
$
|
93,961
|
|
(1)
|
Our logistics operations consist primarily of intercompany transactions which eliminate on a consolidated basis.
|
(2)
|
Includes eliminations of intersegment Revenues and Cost of revenues (excluding depreciation) of $424.5 million, $365.5 million, and $325.2 million for the years ended December 31, 2019, 2018, and 2017, respectively.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019 (1)
|
|
2018 (1)
|
|
2017 (1)
|
||||||
Total Refining Segment
|
|
|
|
|
|
|
||||||
Feedstocks Throughput (Mbpd) (2) (3)
|
|
163.8
|
|
|
91.3
|
|
|
89.2
|
|
|||
Refined product sales volume (Mbpd) (2)
|
|
176.8
|
|
|
100.3
|
|
|
90.7
|
|
|||
|
|
|
|
|
|
|
||||||
Hawaii Refineries
|
|
|
|
|
|
|
||||||
Combined Feedstocks Throughput (Mbpd) (3)
|
|
109.0
|
|
|
74.9
|
|
|
73.7
|
|
|||
Par East Throughput (Mbpd) (3)
|
|
71.5
|
|
|
73.4
|
|
|
73.7
|
|
|||
Par West Throughput (Mbpd) (3)
|
|
37.5
|
|
|
42.1
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Yield (% of total throughput)
|
|
|
|
|
|
|
||||||
Gasoline and gasoline blendstocks
|
|
23.0
|
%
|
|
27.1
|
%
|
|
27.8
|
%
|
|||
Distillates
|
|
44.4
|
%
|
|
47.4
|
%
|
|
48.2
|
%
|
|||
Fuel oils
|
|
20.3
|
%
|
|
17.8
|
%
|
|
15.7
|
%
|
|||
Other products
|
|
8.7
|
%
|
|
4.5
|
%
|
|
5.0
|
%
|
|||
Total yield
|
|
96.4
|
%
|
|
96.8
|
%
|
|
96.7
|
%
|
|||
|
|
|
|
|
|
|
||||||
Refined product sales volume (Mbpd)
|
|
|
|
|
|
|
||||||
On-island sales volume
|
|
114.1
|
|
|
74.6
|
|
|
63.3
|
|
|||
Exports sales volume
|
|
5.7
|
|
|
9.0
|
|
|
11.4
|
|
|||
Total refined product sales volume
|
|
119.8
|
|
|
83.6
|
|
|
74.7
|
|
|||
|
|
|
|
|
|
|
||||||
Adjusted Gross Margin per bbl ($/throughput bbl) (4)
|
|
$
|
3.30
|
|
|
$
|
5.37
|
|
|
$
|
6.43
|
|
Production costs per bbl ($/throughput bbl) (5)
|
|
3.25
|
|
|
3.65
|
|
|
3.60
|
|
|||
DD&A per bbl ($/throughput bbl)
|
|
0.40
|
|
|
0.66
|
|
|
0.64
|
|
|||
|
|
|
|
|
|
|
||||||
Washington Refinery
|
|
|
|
|
|
|
||||||
Feedstocks Throughput (Mbpd) (2)
|
|
38.9
|
|
|
—
|
|
|
—
|
|
|||
Yield (% of total throughput)
|
|
|
|
|
|
|
||||||
Gasoline and gasoline blendstocks
|
|
23.6
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
Distillates
|
|
35.6
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
Asphalt
|
|
18.9
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
Other products
|
|
19.4
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
Total yield
|
|
97.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
|
|
|
|
|
|
|
||||||
Refined product sales volume (Mbpd) (2)
|
|
41.1
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Adjusted Gross Margin per bbl ($/throughput bbl) (4)
|
|
$
|
11.37
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Production costs per bbl ($/throughput bbl) (5)
|
|
4.52
|
|
|
—
|
|
|
—
|
|
|||
DD&A per bbl ($/throughput bbl)
|
|
1.56
|
|
|
—
|
|
|
—
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019 (1)
|
|
2018 (1)
|
|
2017 (1)
|
||||||
Wyoming Refinery
|
|
|
|
|
|
|
||||||
Feedstocks Throughput (Mbpd)
|
|
17.0
|
|
|
16.4
|
|
|
15.5
|
|
|||
Yield (% of total throughput)
|
|
|
|
|
|
|
||||||
Gasoline and gasoline blendstocks
|
|
49.6
|
%
|
|
49.5
|
%
|
|
51.9
|
%
|
|||
Distillates
|
|
44.5
|
%
|
|
45.8
|
%
|
|
42.8
|
%
|
|||
Fuel oil
|
|
1.7
|
%
|
|
1.6
|
%
|
|
2.2
|
%
|
|||
Other products
|
|
1.6
|
%
|
|
0.8
|
%
|
|
0.8
|
%
|
|||
Total yield
|
|
97.4
|
%
|
|
97.7
|
%
|
|
97.7
|
%
|
|||
|
|
|
|
|
|
|
||||||
Refined product sales volume (Mbpd)
|
|
17.0
|
|
|
16.7
|
|
|
16.0
|
|
|||
|
|
|
|
|
|
|
||||||
Adjusted Gross Margin per bbl ($/throughput bbl) (4)
|
|
$
|
18.82
|
|
|
$
|
15.29
|
|
|
$
|
14.46
|
|
Production costs per bbl ($/throughput bbl) (5)
|
|
6.32
|
|
|
7.06
|
|
|
7.18
|
|
|||
DD&A per bbl ($/throughput bbl)
|
|
2.93
|
|
|
2.39
|
|
|
2.19
|
|
|||
|
|
|
|
|
|
|
||||||
Market Indices ($ per barrel)
|
|
|
|
|
|
|
||||||
4-1-2-1 Singapore Crack Spread (6)
|
|
$
|
6.68
|
|
|
$
|
7.22
|
|
|
$
|
7.18
|
|
3-1-2 Singapore Crack Spread (7)
|
|
10.80
|
|
|
10.90
|
|
|
10.63
|
|
|||
Pacific Northwest 5-2-2-1 Index (8)
|
|
15.02
|
|
|
—
|
|
|
—
|
|
|||
Wyoming 3-2-1 Index (9)
|
|
24.90
|
|
|
22.69
|
|
|
21.80
|
|
|||
|
|
|
|
|
|
|
||||||
Crude Prices ($ per barrel)
|
|
|
|
|
|
|
||||||
Brent
|
|
$
|
64.19
|
|
|
$
|
71.55
|
|
|
$
|
54.82
|
|
WTI
|
|
57.08
|
|
|
64.90
|
|
|
50.85
|
|
|||
ANS
|
|
65.72
|
|
|
72.16
|
|
|
54.09
|
|
|||
Bakken Clearbrook
|
|
56.04
|
|
|
62.36
|
|
|
51.15
|
|
|||
WCS Hardisty
|
|
43.18
|
|
|
38.33
|
|
|
38.17
|
|
|||
Brent M1-M3
|
|
1.00
|
|
|
0.37
|
|
|
(0.15
|
)
|
(1)
|
Previously-reported logistics pipeline throughput volumes have been removed from the Operating Statistics table post-closing of the Washington Acquisition as we have determined that pipeline throughput is no longer a relevant indicator of logistics segment profitability given the low weighting of pipeline movements at the Washington refinery. Operating income (loss) per barrel has also been removed from the table because we do not believe it to be an indicative measure of our refineries’ profitability.
|
(2)
|
Feedstocks throughput and sales volumes per day for the Washington refinery for the year ended December 31, 2019 are calculated based on the 355-day period for which we owned the Washington refinery in 2019. The amounts for the total refining segment represent the sum of the Hawaii, Washington, and Wyoming refineries’ throughput or sales volumes averaged over the years ended December 31, 2019, 2018, and 2017.
|
(3)
|
Feedstocks throughput and sales volumes per day for each of the Hawaii refineries for the year ended December 31, 2018 are calculated based on the 365-day period we owned the Par East refinery and the 13-day period for which we owned the Par West refinery. The amounts for the combined Hawaii refineries for the years ended December 31, 2019 and 2018 represent the sum of the Par East and Par West refineries’ throughput averaged over the respective years.
|
(4)
|
We calculate Adjusted Gross Margin per barrel by dividing Adjusted Gross Margin by total refining throughput. Adjusted Gross Margin for our Washington refinery is determined under the last-in, first-out (“LIFO”) inventory costing method. Adjusted Gross Margin for our other refineries is determined under the first-in, first-out (“FIFO”) inventory costing method. Please see discussion of Adjusted Gross Margin below.
|
(5)
|
Management uses production costs per barrel to evaluate performance and compare efficiency to other companies in the industry. There are a variety of ways to calculate production costs per barrel; different companies within the industry calculate it in different ways. We calculate production costs per barrel by dividing all direct production costs, which include the costs to run the refineries including personnel costs, repair and maintenance costs, insurance, utilities, and other miscellaneous costs, by total refining throughput. Our production costs are included in Operating expense (excluding depreciation) on our consolidated statement of operations, which also includes costs related to our bulk marketing operations.
|
(6)
|
The profitability of our Hawaii business is heavily influenced by crack spreads in the Singapore market. This market reflects the closest liquid market alternative to source refined products for Hawaii. Prior to 2020, the 4-1-2-1 Singapore crack spread (or four barrels of Brent crude oil converted into one barrel of gasoline, two barrels of distillates (diesel and jet fuel), and one barrel of fuel oil) was the most representative market indicator for our Hawaii refineries’ operations. See footnote 7 below for a discussion of the 3-1-2 Singapore Crack Spread.
|
(7)
|
After completing the acquisition of Par West, we began shifting our Hawaii production profile to supply the local utilities with low sulfur fuel oil and significantly reduced our high sulfur fuel oil yield. In 2020, following the implementation of IMO 2020, we established the 3-1-2 Singapore Crack Spread (or three barrels of Brent crude oil converted into one barrel of gasoline and two barrels of distillates (diesel and jet fuel)) as a new benchmark for our Hawaii operations. By removing the high sulfur fuel oil reference in the index, we believe the 3-1-2 Singapore Crack Spread is the most representative market indicator of our current operations in Hawaii.
|
(8)
|
We believe the Pacific Northwest 5-2-2-1 Index is the most representative market indicator for our operations in Tacoma, Washington. The Pacific Northwest 5-2-2-1 Index is computed by taking two parts gasoline (sub-octane), two parts middle distillates (ULSD and jet fuel), and one part fuel oil as created from five barrels of Alaskan North Slope (“ANS”) crude oil. The 2019 prices for the year ended December 31, 2019 represent the price averaged over the period from January 11, 2019 to December 31, 2019.
|
(9)
|
The profitability of our Wyoming refinery is heavily influenced by crack spreads in nearby markets. We believe the Wyoming 3-2-1 Index is the most representative market indicator for our operations in Wyoming. The Wyoming 3-2-1 Index is computed by taking two parts gasoline and one part distillates (ULSD) as created from three barrels of West Texas Intermediate Crude Oil (“WTI”). Pricing is based 50% on applicable product pricing in Rapid City, South Dakota, and 50% on applicable product pricing in Denver, Colorado.
|
|
|
Year Ended December 31,
|
|||||||
|
|
2019
|
|
2018
|
|
2017
|
|||
Retail Segment
|
|
|
|
|
|
|
|||
Retail sales volumes (thousands of gallons) (1)
|
|
125,313
|
|
|
116,715
|
|
|
92,739
|
|
(1)
|
Retail sales volumes for the year ended December 31, 2018, include 284 days of retail sales volumes from Northwest Retail since its acquisition on March 23, 2018. The 2019 amount represents the sum of the Hawaii and Northwest Retail sales volumes for the year ended December 31, 2019.
|
Year ended December 31, 2019
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
Operating income
|
$
|
93,781
|
|
|
$
|
59,075
|
|
|
$
|
49,245
|
|
Operating expense (excluding depreciation)
|
234,582
|
|
|
11,010
|
|
|
67,307
|
|
|||
Depreciation, depletion, and amortization
|
55,832
|
|
|
17,017
|
|
|
10,035
|
|
|||
Inventory valuation adjustment
|
13,441
|
|
|
—
|
|
|
—
|
|
|||
RINs gain in excess of net obligation
|
(3,398
|
)
|
|
—
|
|
|
—
|
|
|||
Unrealized loss on derivatives
|
8,988
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Gross Margin (2)
|
$
|
403,226
|
|
|
$
|
87,102
|
|
|
$
|
126,587
|
|
Year ended December 31, 2018
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
Operating income
|
$
|
73,269
|
|
|
$
|
33,389
|
|
|
$
|
37,232
|
|
Operating expense (excluding depreciation)
|
146,320
|
|
|
7,782
|
|
|
61,182
|
|
|||
Depreciation, depletion, and amortization
|
32,483
|
|
|
6,860
|
|
|
8,962
|
|
|||
Inventory valuation adjustment
|
(16,875
|
)
|
|
—
|
|
|
—
|
|
|||
RINs loss in excess of net obligation
|
4,544
|
|
|
—
|
|
|
—
|
|
|||
Unrealized gain on derivatives
|
(1,497
|
)
|
|
—
|
|
|
—
|
|
|||
Adjusted Gross Margin (2)
|
$
|
238,244
|
|
|
$
|
48,031
|
|
|
$
|
107,376
|
|
Year ended December 31, 2017
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
Operating income (1)
|
$
|
86,016
|
|
|
$
|
33,993
|
|
|
$
|
24,700
|
|
Operating expense (excluding depreciation)
|
141,065
|
|
|
15,010
|
|
|
45,941
|
|
|||
Depreciation, depletion, and amortization
|
29,753
|
|
|
6,166
|
|
|
6,338
|
|
|||
Inventory valuation adjustment
|
(1,461
|
)
|
|
—
|
|
|
—
|
|
|||
RINs gain in excess of net obligation
|
—
|
|
|
—
|
|
|
—
|
|
|||
Unrealized gain on derivatives
|
(623
|
)
|
|
—
|
|
|
—
|
|
|||
Adjusted Gross Margin (2)
|
$
|
254,750
|
|
|
$
|
55,169
|
|
|
$
|
76,979
|
|
(1)
|
For the year ended December 31, 2017, immaterial non-service-cost-related components of the net periodic benefit cost related to our Wyoming Refining defined benefit pension plan were reclassified from Operating expense (excluding depreciation) to Other income (expense), net, due to a required accounting standards update made in 2018.
|
(2)
|
For the years ended December 31, 2019, 2018, and 2017, there was no impairment expense.
|
•
|
The financial performance of our assets without regard to financing methods, capital structure, or historical cost basis;
|
•
|
The ability of our assets to generate cash to pay interest on our indebtedness; and
|
•
|
Our operating performance and return on invested capital as compared to other companies without regard to financing methods and capital structure.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Net Income
|
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Inventory valuation adjustment
|
|
13,441
|
|
|
(16,875
|
)
|
|
(1,461
|
)
|
|||
RINs loss (gain) in excess of net obligation
|
|
(3,398
|
)
|
|
4,544
|
|
|
—
|
|
|||
Unrealized loss (gain) on derivatives
|
|
8,988
|
|
|
(1,497
|
)
|
|
(623
|
)
|
|||
Acquisition and integration costs
|
|
4,704
|
|
|
10,319
|
|
|
395
|
|
|||
Debt extinguishment and commitment costs
|
|
11,587
|
|
|
4,224
|
|
|
8,633
|
|
|||
Changes in valuation allowance and other deferred tax items (1)
|
|
(68,792
|
)
|
|
(660
|
)
|
|
—
|
|
|||
Change in value of common stock warrants
|
|
3,199
|
|
|
(1,801
|
)
|
|
1,674
|
|
|||
Change in value of contingent consideration
|
|
—
|
|
|
10,500
|
|
|
—
|
|
|||
Severance costs
|
|
—
|
|
|
—
|
|
|
1,595
|
|
|||
Impairments of Laramie Energy, LLC (2)
|
|
83,152
|
|
|
—
|
|
|
—
|
|
|||
Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2)
|
|
(1,969
|
)
|
|
1,158
|
|
|
(19,568
|
)
|
|||
Adjusted Net Income (3)
|
|
91,721
|
|
|
49,339
|
|
|
63,266
|
|
|||
Depreciation, depletion, and amortization
|
|
86,121
|
|
|
52,642
|
|
|
45,989
|
|
|||
Interest expense and financing costs, net
|
|
74,839
|
|
|
39,768
|
|
|
31,632
|
|
|||
Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives and impairment losses
|
|
8,568
|
|
|
(10,622
|
)
|
|
1,199
|
|
|||
Income tax expense (benefit)
|
|
(897
|
)
|
|
993
|
|
|
(1,319
|
)
|
|||
Adjusted EBITDA
|
|
$
|
260,352
|
|
|
$
|
132,120
|
|
|
$
|
140,767
|
|
(1)
|
Includes increases in (releases of) our valuation allowance associated with business combinations and changes in deferred tax assets and liabilities that are not offset by a change in the valuation allowance. These tax expenses (benefits) are included in Income tax expense (benefit) on our consolidated statements of operations.
|
(2)
|
Includes our share of Laramie Energy’s unrealized loss (gain) on derivatives, impairment losses on our investment in Laramie Energy, and our share of Laramie Energy’s asset impairment losses in excess of our basis difference. These impairment losses and our share of Laramie Energy’s unrealized loss (gain) on derivatives are included in Equity earnings (losses) from Laramie Energy, LLC on our consolidated statements of operations.
|
(3)
|
For the years ended December 31, 2019, 2018, and 2017, there was no (gain) loss on sale of assets.
|
|
As of December 31, 2019
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
ASSETS
|
|
|
|
|
|
|
|
||||||||
Current assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
6,309
|
|
|
$
|
118,812
|
|
|
$
|
894
|
|
|
$
|
126,015
|
|
Restricted cash
|
743
|
|
|
1,670
|
|
|
—
|
|
|
2,413
|
|
||||
Trade accounts receivable
|
—
|
|
|
228,707
|
|
|
11
|
|
|
228,718
|
|
||||
Inventories
|
—
|
|
|
615,872
|
|
|
—
|
|
|
615,872
|
|
||||
Prepaid and other current assets
|
12,325
|
|
|
46,470
|
|
|
361
|
|
|
59,156
|
|
||||
Due from related parties
|
180,686
|
|
|
—
|
|
|
(180,686
|
)
|
|
—
|
|
||||
Total current assets
|
200,063
|
|
|
1,011,531
|
|
|
(179,420
|
)
|
|
1,032,174
|
|
||||
Property, plant, and equipment
|
|
|
|
|
|
|
|
|
|||||||
Property, plant, and equipment
|
20,961
|
|
|
1,088,230
|
|
|
37,792
|
|
|
1,146,983
|
|
||||
Less accumulated depreciation, depletion, and amortization
|
(12,117
|
)
|
|
(170,607
|
)
|
|
(2,316
|
)
|
|
(185,040
|
)
|
||||
Property, plant, and equipment, net
|
8,844
|
|
|
917,623
|
|
|
35,476
|
|
|
961,943
|
|
||||
Long-term assets
|
|
|
|
|
|
|
|
|
|||||||
Operating lease assets
|
4,276
|
|
|
434,909
|
|
|
(19,112
|
)
|
|
420,073
|
|
||||
Investment in Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
46,905
|
|
|
46,905
|
|
||||
Investment in subsidiaries
|
636,742
|
|
|
—
|
|
|
(636,742
|
)
|
|
—
|
|
||||
Intangible assets, net
|
—
|
|
|
21,549
|
|
|
—
|
|
|
21,549
|
|
||||
Goodwill
|
—
|
|
|
193,321
|
|
|
2,598
|
|
|
195,919
|
|
||||
Other long-term assets
|
1,128
|
|
|
20,869
|
|
|
—
|
|
|
21,997
|
|
||||
Total assets
|
$
|
851,053
|
|
|
$
|
2,599,802
|
|
|
$
|
(750,295
|
)
|
|
$
|
2,700,560
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
||||||||
Current liabilities
|
|
|
|
|
|
|
|
||||||||
Current maturities of long-term debt
|
$
|
—
|
|
|
$
|
10,777
|
|
|
$
|
1,520
|
|
|
$
|
12,297
|
|
Obligations under inventory financing agreements
|
—
|
|
|
656,162
|
|
|
—
|
|
|
656,162
|
|
||||
Accounts payable
|
2,597
|
|
|
158,323
|
|
|
1,482
|
|
|
162,402
|
|
||||
Deferred revenue
|
—
|
|
|
7,905
|
|
|
—
|
|
|
7,905
|
|
||||
Accrued taxes
|
—
|
|
|
30,745
|
|
|
68
|
|
|
30,813
|
|
||||
Operating lease liabilities
|
698
|
|
|
84,366
|
|
|
(5,065
|
)
|
|
79,999
|
|
||||
Other accrued liabilities
|
14,591
|
|
|
72,670
|
|
|
(2,517
|
)
|
|
84,744
|
|
||||
Due to related parties
|
125,778
|
|
|
101,936
|
|
|
(227,714
|
)
|
|
—
|
|
||||
Total current liabilities
|
143,664
|
|
|
1,122,884
|
|
|
(232,226
|
)
|
|
1,034,322
|
|
||||
Long-term liabilities
|
|
|
|
|
|
|
|
|
|||||||
Long-term debt, net of current maturities
|
44,783
|
|
|
513,145
|
|
|
41,706
|
|
|
599,634
|
|
||||
Common stock warrants
|
8,206
|
|
|
—
|
|
|
—
|
|
|
8,206
|
|
||||
Finance lease liabilities
|
223
|
|
|
6,004
|
|
|
—
|
|
|
6,227
|
|
||||
Operating lease liabilities
|
5,629
|
|
|
349,327
|
|
|
(14,047
|
)
|
|
340,909
|
|
||||
Other liabilities
|
306
|
|
|
120,001
|
|
|
(57,287
|
)
|
|
63,020
|
|
||||
Total liabilities
|
202,811
|
|
|
2,111,361
|
|
|
(261,854
|
)
|
|
2,052,318
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
|
|
|
|
|
|
|
||||||||
Preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Common stock
|
533
|
|
|
—
|
|
|
—
|
|
|
533
|
|
||||
Additional paid-in capital
|
715,069
|
|
|
293,006
|
|
|
(293,006
|
)
|
|
715,069
|
|
||||
Accumulated earnings (deficit)
|
(67,942
|
)
|
|
194,023
|
|
|
(194,023
|
)
|
|
(67,942
|
)
|
||||
Accumulated other comprehensive income
|
582
|
|
|
1,412
|
|
|
(1,412
|
)
|
|
582
|
|
||||
Total stockholders’ equity
|
648,242
|
|
|
488,441
|
|
|
(488,441
|
)
|
|
648,242
|
|
||||
Total liabilities and stockholders’ equity
|
$
|
851,053
|
|
|
$
|
2,599,802
|
|
|
$
|
(750,295
|
)
|
|
$
|
2,700,560
|
|
|
As of December 31, 2018
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
ASSETS
|
|
|
|
|
|
|
|
||||||||
Current assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
28,701
|
|
|
$
|
46,062
|
|
|
$
|
313
|
|
|
$
|
75,076
|
|
Restricted cash
|
743
|
|
|
—
|
|
|
—
|
|
|
743
|
|
||||
Trade accounts receivable
|
—
|
|
|
159,630
|
|
|
708
|
|
|
160,338
|
|
||||
Inventories
|
—
|
|
|
322,065
|
|
|
—
|
|
|
322,065
|
|
||||
Prepaid and other current assets
|
11,711
|
|
|
17,048
|
|
|
(389
|
)
|
|
28,370
|
|
||||
Due from related parties
|
43,928
|
|
|
—
|
|
|
(43,928
|
)
|
|
—
|
|
||||
Total current assets
|
85,083
|
|
|
544,805
|
|
|
(43,296
|
)
|
|
586,592
|
|
||||
Property, plant, and equipment
|
|
|
|
|
|
|
|
|
|||||||
Property, plant, and equipment
|
18,939
|
|
|
630,429
|
|
|
400
|
|
|
649,768
|
|
||||
Less accumulated depreciation and depletion
|
(9,034
|
)
|
|
(102,180
|
)
|
|
(293
|
)
|
|
(111,507
|
)
|
||||
Property, plant, and equipment, net
|
9,905
|
|
|
528,249
|
|
|
107
|
|
|
538,261
|
|
||||
Long-term assets
|
|
|
|
|
|
|
|
|
|||||||
Investment in Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
136,656
|
|
|
136,656
|
|
||||
Investment in subsidiaries
|
638,975
|
|
|
—
|
|
|
(638,975
|
)
|
|
—
|
|
||||
Intangible assets, net
|
—
|
|
|
23,947
|
|
|
—
|
|
|
23,947
|
|
||||
Goodwill
|
—
|
|
|
150,799
|
|
|
2,598
|
|
|
153,397
|
|
||||
Other long-term assets
|
3,334
|
|
|
18,547
|
|
|
—
|
|
|
21,881
|
|
||||
Total assets
|
$
|
737,297
|
|
|
$
|
1,266,347
|
|
|
$
|
(542,910
|
)
|
|
$
|
1,460,734
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|||||||
Current liabilities
|
|
|
|
|
|
|
|
|
|||||||
Current maturities of long-term debt
|
$
|
—
|
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
33
|
|
Obligations under inventory financing agreements
|
—
|
|
|
373,882
|
|
|
—
|
|
|
373,882
|
|
||||
Accounts payable
|
8,312
|
|
|
44,997
|
|
|
1,478
|
|
|
54,787
|
|
||||
Deferred revenue
|
—
|
|
|
6,681
|
|
|
—
|
|
|
6,681
|
|
||||
Accrued taxes
|
—
|
|
|
17,206
|
|
|
50
|
|
|
17,256
|
|
||||
Other accrued liabilities
|
12,349
|
|
|
43,773
|
|
|
(1,560
|
)
|
|
54,562
|
|
||||
Due to related parties
|
96,963
|
|
|
9,848
|
|
|
(106,811
|
)
|
|
—
|
|
||||
Total current liabilities
|
117,624
|
|
|
496,420
|
|
|
(106,843
|
)
|
|
507,201
|
|
||||
Long-term liabilities
|
|
|
|
|
|
|
|
|
|||||||
Long-term debt, net of current maturities
|
100,411
|
|
|
292,196
|
|
|
—
|
|
|
392,607
|
|
||||
Common stock warrants
|
5,007
|
|
|
—
|
|
|
—
|
|
|
5,007
|
|
||||
Long-term capital lease obligations
|
475
|
|
|
5,648
|
|
|
—
|
|
|
6,123
|
|
||||
Other liabilities
|
1,451
|
|
|
41,040
|
|
|
(5,024
|
)
|
|
37,467
|
|
||||
Total liabilities
|
224,968
|
|
|
835,304
|
|
|
(111,867
|
)
|
|
948,405
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
|
|
|
|
|
|
|
||||||||
Preferred stock, $0.01 par value: 3,000,000 shares authorized, none issued
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Common stock, $0.01 par value; 500,000,000 shares authorized and 46,983,924 shares issued
|
470
|
|
|
—
|
|
|
—
|
|
|
470
|
|
||||
Additional paid-in capital
|
617,937
|
|
|
345,825
|
|
|
(345,825
|
)
|
|
617,937
|
|
||||
Accumulated earnings (deficit)
|
(108,751
|
)
|
|
81,715
|
|
|
(81,715
|
)
|
|
(108,751
|
)
|
||||
Accumulated other comprehensive income
|
2,673
|
|
|
3,503
|
|
|
(3,503
|
)
|
|
2,673
|
|
||||
Total stockholders’ equity
|
512,329
|
|
|
431,043
|
|
|
(431,043
|
)
|
|
512,329
|
|
||||
Total liabilities and stockholders’ equity
|
$
|
737,297
|
|
|
$
|
1,266,347
|
|
|
$
|
(542,910
|
)
|
|
$
|
1,460,734
|
|
|
Year Ended December 31, 2019
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
Revenues
|
$
|
—
|
|
|
$
|
5,401,446
|
|
|
$
|
70
|
|
|
$
|
5,401,516
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses
|
|
|
|
|
|
|
|
||||||||
Cost of revenues (excluding depreciation)
|
—
|
|
|
4,803,589
|
|
|
—
|
|
|
4,803,589
|
|
||||
Operating expense (excluding depreciation)
|
—
|
|
|
315,659
|
|
|
(2,760
|
)
|
|
312,899
|
|
||||
Depreciation, depletion, and amortization
|
2,969
|
|
|
82,843
|
|
|
309
|
|
|
86,121
|
|
||||
Loss (gain) on sale of assets, net
|
—
|
|
|
(37,382
|
)
|
|
37,382
|
|
|
—
|
|
||||
General and administrative expense (excluding depreciation)
|
20,017
|
|
|
26,007
|
|
|
199
|
|
|
46,223
|
|
||||
Acquisition and integration costs
|
28
|
|
|
4,676
|
|
|
—
|
|
|
4,704
|
|
||||
Total operating expenses
|
23,014
|
|
|
5,195,392
|
|
|
35,130
|
|
|
5,253,536
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating income (loss)
|
(23,014
|
)
|
|
206,054
|
|
|
(35,060
|
)
|
|
147,980
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
Interest expense and financing costs, net
|
(9,952
|
)
|
|
(62,098
|
)
|
|
(2,789
|
)
|
|
(74,839
|
)
|
||||
Debt extinguishment and commitment costs
|
(6,091
|
)
|
|
(5,354
|
)
|
|
(142
|
)
|
|
(11,587
|
)
|
||||
Other income (expense), net
|
2,303
|
|
|
213
|
|
|
—
|
|
|
2,516
|
|
||||
Change in value of common stock warrants
|
(3,199
|
)
|
|
—
|
|
|
—
|
|
|
(3,199
|
)
|
||||
Equity earnings (losses) from subsidiaries
|
81,097
|
|
|
—
|
|
|
(81,097
|
)
|
|
—
|
|
||||
Equity losses from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
(89,751
|
)
|
|
(89,751
|
)
|
||||
Total other income (expense), net
|
64,158
|
|
|
(67,239
|
)
|
|
(173,779
|
)
|
|
(176,860
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes
|
41,144
|
|
|
138,815
|
|
|
(208,839
|
)
|
|
(28,880
|
)
|
||||
Income tax benefit (expense) (1)
|
(335
|
)
|
|
(26,507
|
)
|
|
96,531
|
|
|
69,689
|
|
||||
Net income (loss)
|
$
|
40,809
|
|
|
$
|
112,308
|
|
|
$
|
(112,308
|
)
|
|
$
|
40,809
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA
|
$
|
(17,714
|
)
|
|
$
|
275,435
|
|
|
$
|
2,631
|
|
|
$
|
260,352
|
|
(1)
|
The income tax benefit (expense) of the Parent Guarantor and Issuer and Subsidiaries is determined using the separate return method. The Non-Guarantor Subsidiaries and Eliminations column includes tax benefits recognized at the Par consolidated level that are primarily associated with changes to the consolidated valuation allowance and other deferred tax balances.
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
Revenues
|
$
|
—
|
|
|
$
|
3,410,155
|
|
|
$
|
573
|
|
|
$
|
3,410,728
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses
|
|
|
|
|
|
|
|
||||||||
Cost of revenues (excluding depreciation)
|
—
|
|
|
3,002,718
|
|
|
398
|
|
|
3,003,116
|
|
||||
Operating expense (excluding depreciation)
|
—
|
|
|
215,284
|
|
|
—
|
|
|
215,284
|
|
||||
Depreciation, depletion, and amortization
|
4,092
|
|
|
48,513
|
|
|
37
|
|
|
52,642
|
|
||||
General and administrative expense (excluding depreciation)
|
20,721
|
|
|
26,370
|
|
|
335
|
|
|
47,426
|
|
||||
Acquisition and integration costs
|
10,118
|
|
|
201
|
|
|
—
|
|
|
10,319
|
|
||||
Total operating expenses
|
34,931
|
|
|
3,293,086
|
|
|
770
|
|
|
3,328,787
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating income (loss)
|
(34,931
|
)
|
|
117,069
|
|
|
(197
|
)
|
|
81,941
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
Interest expense and financing costs, net
|
(10,867
|
)
|
|
(28,897
|
)
|
|
(4
|
)
|
|
(39,768
|
)
|
||||
Debt extinguishment and commitment costs
|
—
|
|
|
(4,224
|
)
|
|
—
|
|
|
(4,224
|
)
|
||||
Other income (expense), net
|
1,155
|
|
|
(99
|
)
|
|
(10
|
)
|
|
1,046
|
|
||||
Change in value of common stock warrants
|
1,801
|
|
|
—
|
|
|
—
|
|
|
1,801
|
|
||||
Change in value of contingent consideration
|
—
|
|
|
(10,500
|
)
|
|
—
|
|
|
(10,500
|
)
|
||||
Equity losses from subsidiaries
|
81,942
|
|
|
—
|
|
|
(81,942
|
)
|
|
—
|
|
||||
Equity earnings (losses) from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
9,464
|
|
|
9,464
|
|
||||
Total other income (expense), net
|
74,031
|
|
|
(43,720
|
)
|
|
(72,492
|
)
|
|
(42,181
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes
|
39,100
|
|
|
73,349
|
|
|
(72,689
|
)
|
|
39,760
|
|
||||
Income tax benefit (expense) (1)
|
327
|
|
|
(15,567
|
)
|
|
14,907
|
|
|
(333
|
)
|
||||
Net income (loss)
|
$
|
39,427
|
|
|
$
|
57,782
|
|
|
$
|
(57,782
|
)
|
|
$
|
39,427
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA
|
$
|
(19,566
|
)
|
|
$
|
151,856
|
|
|
$
|
(170
|
)
|
|
$
|
132,120
|
|
(1)
|
The income tax benefit (expense) of the Parent Guarantor and Issuer and Subsidiaries is determined using the separate return method. The Non-Guarantor Subsidiaries and Eliminations column includes tax benefits recognized at the Par consolidated level that are primarily associated with changes to the consolidated valuation allowance and other deferred tax balances.
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
Revenues
|
$
|
—
|
|
|
$
|
2,442,188
|
|
|
$
|
878
|
|
|
$
|
2,443,066
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses
|
|
|
|
|
|
|
|
||||||||
Cost of revenues (excluding depreciation)
|
—
|
|
|
2,053,757
|
|
|
870
|
|
|
2,054,627
|
|
||||
Operating expense (excluding depreciation)
|
—
|
|
|
202,019
|
|
|
(3
|
)
|
|
202,016
|
|
||||
Depreciation, depletion, and amortization
|
2,871
|
|
|
42,368
|
|
|
750
|
|
|
45,989
|
|
||||
Impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
General and administrative expense (excluding depreciation)
|
18,922
|
|
|
26,967
|
|
|
189
|
|
|
46,078
|
|
||||
Acquisition and integration costs
|
192
|
|
|
—
|
|
|
203
|
|
|
395
|
|
||||
Total operating expenses
|
21,985
|
|
|
2,325,111
|
|
|
2,009
|
|
|
2,349,105
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Operating income (loss)
|
(21,985
|
)
|
|
117,077
|
|
|
(1,131
|
)
|
|
93,961
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
Interest expense and financing costs, net
|
(13,709
|
)
|
|
(17,923
|
)
|
|
—
|
|
|
(31,632
|
)
|
||||
Debt extinguishment and commitment costs
|
(1,804
|
)
|
|
(6,829
|
)
|
|
—
|
|
|
(8,633
|
)
|
||||
Other income (expense), net
|
631
|
|
|
154
|
|
|
126
|
|
|
911
|
|
||||
Change in value of common stock warrants
|
(1,674
|
)
|
|
—
|
|
|
—
|
|
|
(1,674
|
)
|
||||
Equity losses from subsidiaries
|
111,162
|
|
|
—
|
|
|
(111,162
|
)
|
|
—
|
|
||||
Equity earnings (losses) from Laramie Energy, LLC
|
—
|
|
|
—
|
|
|
18,369
|
|
|
18,369
|
|
||||
Total other income (expense), net
|
94,606
|
|
|
(24,598
|
)
|
|
(92,667
|
)
|
|
(22,659
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Income (loss) before income taxes
|
72,621
|
|
|
92,479
|
|
|
(93,798
|
)
|
|
71,302
|
|
||||
Income tax benefit (expense) (1)
|
—
|
|
|
(29,079
|
)
|
|
30,398
|
|
|
1,319
|
|
||||
Net income (loss)
|
$
|
72,621
|
|
|
$
|
63,400
|
|
|
$
|
(63,400
|
)
|
|
$
|
72,621
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA
|
$
|
(17,091
|
)
|
|
$
|
157,910
|
|
|
$
|
(52
|
)
|
|
$
|
140,767
|
|
(1)
|
The income tax benefit (expense) of the Parent Guarantor and Issuer and Subsidiaries is determined using the separate return method. The Non-Guarantor Subsidiaries and Eliminations column includes certain tax benefits recognized at the Par consolidated level that are primarily associated with changes to the consolidated valuation allowance and other deferred tax balances.
|
|
Year Ended December 31, 2019
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
Net income (loss)
|
$
|
40,809
|
|
|
$
|
112,308
|
|
|
$
|
(112,308
|
)
|
|
$
|
40,809
|
|
Inventory valuation adjustment
|
—
|
|
|
13,441
|
|
|
—
|
|
|
13,441
|
|
||||
RINs gain in excess of net obligation
|
—
|
|
|
(3,398
|
)
|
|
—
|
|
|
(3,398
|
)
|
||||
Unrealized loss on derivatives
|
—
|
|
|
8,988
|
|
|
—
|
|
|
8,988
|
|
||||
Acquisition and integration costs
|
28
|
|
|
4,676
|
|
|
—
|
|
|
4,704
|
|
||||
Debt extinguishment and commitment costs
|
6,091
|
|
|
5,354
|
|
|
142
|
|
|
11,587
|
|
||||
Changes in valuation allowance and other deferred tax items (1)
|
—
|
|
|
—
|
|
|
(68,792
|
)
|
|
(68,792
|
)
|
||||
Change in value of common stock warrants
|
3,199
|
|
|
—
|
|
|
—
|
|
|
3,199
|
|
||||
Loss (gain) on sale of assets, net
|
—
|
|
|
(37,382
|
)
|
|
37,382
|
|
|
—
|
|
||||
Impairments of Laramie Energy, LLC (2)
|
—
|
|
|
—
|
|
|
83,152
|
|
|
83,152
|
|
||||
Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2)
|
—
|
|
|
—
|
|
|
(1,969
|
)
|
|
(1,969
|
)
|
||||
Depreciation, depletion, and amortization
|
2,969
|
|
|
82,843
|
|
|
309
|
|
|
86,121
|
|
||||
Interest expense and financing costs, net
|
9,952
|
|
|
62,098
|
|
|
2,789
|
|
|
74,839
|
|
||||
Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives and impairment losses
|
—
|
|
|
—
|
|
|
8,568
|
|
|
8,568
|
|
||||
Equity losses (income) from subsidiaries
|
(81,097
|
)
|
|
—
|
|
|
81,097
|
|
|
—
|
|
||||
Income tax expense (benefit)
|
335
|
|
|
26,507
|
|
|
(27,739
|
)
|
|
(897
|
)
|
||||
Adjusted EBITDA
|
$
|
(17,714
|
)
|
|
$
|
275,435
|
|
|
$
|
2,631
|
|
|
$
|
260,352
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
Net income (loss)
|
$
|
39,427
|
|
|
$
|
57,782
|
|
|
$
|
(57,782
|
)
|
|
$
|
39,427
|
|
Inventory valuation adjustment
|
—
|
|
|
(16,875
|
)
|
|
—
|
|
|
(16,875
|
)
|
||||
RINs loss in excess of net obligation
|
—
|
|
|
4,544
|
|
|
—
|
|
|
4,544
|
|
||||
Unrealized loss (gain) on derivatives
|
—
|
|
|
(1,497
|
)
|
|
—
|
|
|
(1,497
|
)
|
||||
Acquisition and integration costs
|
10,118
|
|
|
201
|
|
|
—
|
|
|
10,319
|
|
||||
Debt extinguishment and commitment costs
|
—
|
|
|
4,224
|
|
|
—
|
|
|
4,224
|
|
||||
Changes in valuation allowance and other deferred tax items (1)
|
—
|
|
|
—
|
|
|
(660
|
)
|
|
(660
|
)
|
||||
Change in value of common stock warrants
|
(1,801
|
)
|
|
—
|
|
|
—
|
|
|
(1,801
|
)
|
||||
Change in value of contingent consideration
|
—
|
|
|
10,500
|
|
|
—
|
|
|
10,500
|
|
||||
Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2)
|
—
|
|
|
—
|
|
|
1,158
|
|
|
1,158
|
|
||||
Depreciation, depletion, and amortization
|
4,092
|
|
|
48,513
|
|
|
37
|
|
|
52,642
|
|
||||
Interest expense and financing costs, net
|
10,867
|
|
|
28,897
|
|
|
4
|
|
|
39,768
|
|
||||
Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives
|
—
|
|
|
—
|
|
|
(10,622
|
)
|
|
(10,622
|
)
|
||||
Equity losses from subsidiaries
|
(81,942
|
)
|
|
—
|
|
|
81,942
|
|
|
—
|
|
||||
Income tax expense (benefit)
|
(327
|
)
|
|
15,567
|
|
|
(14,247
|
)
|
|
993
|
|
||||
Adjusted EBITDA
|
$
|
(19,566
|
)
|
|
$
|
151,856
|
|
|
$
|
(170
|
)
|
|
$
|
132,120
|
|
|
Year Ended December 31, 2017
|
||||||||||||||
|
Parent Guarantor
|
|
Issuer and Subsidiaries
|
|
Non-Guarantor Subsidiaries and Eliminations
|
|
Par Pacific Holdings, Inc. and Subsidiaries
|
||||||||
Net income (loss)
|
$
|
72,621
|
|
|
$
|
63,400
|
|
|
$
|
(63,400
|
)
|
|
$
|
72,621
|
|
Inventory valuation adjustment
|
—
|
|
|
(1,461
|
)
|
|
—
|
|
|
(1,461
|
)
|
||||
RINs loss in excess of net obligation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Unrealized loss (gain) on derivatives
|
—
|
|
|
(623
|
)
|
|
—
|
|
|
(623
|
)
|
||||
Acquisition and integration costs
|
192
|
|
|
—
|
|
|
203
|
|
|
395
|
|
||||
Debt extinguishment and commitment costs
|
1,804
|
|
|
6,829
|
|
|
—
|
|
|
8,633
|
|
||||
Change in value of common stock warrants
|
1,674
|
|
|
—
|
|
|
—
|
|
|
1,674
|
|
||||
Severance costs
|
1,200
|
|
|
395
|
|
|
—
|
|
|
1,595
|
|
||||
Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2)
|
—
|
|
|
—
|
|
|
(19,568
|
)
|
|
(19,568
|
)
|
||||
Depreciation, depletion, and amortization
|
2,871
|
|
|
42,368
|
|
|
750
|
|
|
45,989
|
|
||||
Interest expense and financing costs, net
|
13,709
|
|
|
17,923
|
|
|
—
|
|
|
31,632
|
|
||||
Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives
|
—
|
|
|
—
|
|
|
1,199
|
|
|
1,199
|
|
||||
Equity losses from subsidiaries
|
(111,162
|
)
|
|
—
|
|
|
111,162
|
|
|
—
|
|
||||
Income tax expense (benefit)
|
—
|
|
|
29,079
|
|
|
(30,398
|
)
|
|
(1,319
|
)
|
||||
Adjusted EBITDA
|
$
|
(17,091
|
)
|
|
$
|
157,910
|
|
|
$
|
(52
|
)
|
|
$
|
140,767
|
|
(1)
|
Includes increases in (releases of) our valuation allowance associated with business combinations and changes in deferred tax assets and liabilities that are not offset by a change in the valuation allowance. These tax expenses (benefits) are included in Income tax expense (benefit) on our consolidated statements of operations.
|
(2)
|
Includes impairment losses on our investment in Laramie Energy and our share of Laramie Energy’s asset impairment losses in excess of our basis difference. These impairment losses and our share of Laramie Energy’s unrealized loss (gain) on derivatives are included in Equity earnings (losses) from Laramie Energy, LLC on our consolidated statements of operations.
|
•
|
On November 1, 2019, we and MLC amended the Washington Refinery Intermediation Agreement and extended the term through June 30, 2021, with an option for us to terminate as early as March 31, 2021.
|
•
|
During May, June, and December 2019, we entered into privately negotiated exchange agreements with a limited number of holders (the “Noteholders”) to repurchase $66.3 million in aggregate principal amount of the 5.00% Convertible Senior Notes held by the Noteholders for an aggregate of $18.6 million in cash and approximately 3.2 million shares of our common stock with a fair value of $74.3 million. As of December 31, 2019, the remaining outstanding principal amount of the 5.00% Convertible Senior Notes was $48.7 million, the unamortized discount and deferred financing cost was $3.9 million, and the carrying amount of the liability component was $44.8 million.
|
•
|
On March 29, 2019, Par Pacific Hawaii Property Company, LLC (“Par Property LLC”), our wholly owned subsidiary, entered into the Retail Property Term Loan with the Bank of Hawaii (“BOH”), which provided a term loan in the principal amount of $45.0 million. The proceeds from the Retail Property Term Loan were used to repay and terminate the Par Pacific Term Loan Agreement (as defined below). As of December 31, 2019, the outstanding principal on the Retail Property Term Loan was $44.0 million.
|
•
|
On January 11, 2019, Par Petroleum, LLC and Par Petroleum Finance Corp., both our wholly owned subsidiaries, entered into the Term Loan B Facility with Goldman Sachs Bank USA, as administrative agent, and the lenders party thereto from time to time. Pursuant to the Term Loan B Facility, the lenders made a term loan to the borrowers in the amount of $250.0 million (“Term Loan B”). We are required to pay principal of $3.1 million quarterly. The proceeds from the Term Loan B were used to fund the Washington Acquisition. As of December 31, 2019, the outstanding principal on the Term Loan B was $240.6 million.
|
•
|
On January 9, 2019, we entered into the Par Pacific Term Loan Agreement with BOH. Pursuant to the Par Pacific Term Loan Agreement, BOH made a loan to the Company in the amount of $45.0 million (the “Par Pacific Term Loan”). The proceeds from the Par Pacific Term Loan Agreement were used to fund the Washington Acquisition. On March 29, 2019, we terminated and repaid all amounts outstanding under the Par Pacific Term Loan Agreement using the proceeds of the Retail Property Term Loan.
|
•
|
On December 5, 2018, we amended the Supply and Offtake Agreements to account for additional processing capacity expected to be provided through the Par West Acquisition. The December 5, 2018 amendment to the Supply and Offtake Agreements also (i) required us to increase our margin requirements by an aggregate $2.5 million by making certain additional margin payments on December 19, 2018, March 1, 2019, and June 3, 2019, and (ii) only allows dividends, payments, or other distributions with respect to any equity interests in Par Hawaii Refining, LLC (“PHR”) in limited and restricted circumstances.
|
•
|
On September 27, 2018, PHL (which includes the assets of the dissolved entity formerly known as Mid Pac Petroleum, LLC), our wholly owned subsidiary, entered into the Mid Pac Term Loan with American Savings Bank, FSB, which provided a term loan of up to approximately $1.5 million. We received the proceeds on October 18, 2018, which we used to purchase certain retail property.
|
•
|
On December 21, 2017, Par Petroleum, LLC and Par Petroleum Finance Corp., both our wholly owned subsidiaries, completed the issuance and sale of $300 million in aggregate principal amount of 7.75% Senior Secured Notes due 2025 in a private placement under Rule 144A and Regulation S of the Securities Act of 1933. The net proceeds of $289.2 million (net of financing costs and original issue discount of 1%) from the sale were used to repay our outstanding indebtedness under the Hawaii Retail Credit Facilities, the Wyoming Refining Credit Facilities, the Par Wyoming Holdings Credit Agreement, and the J. Aron Forward Sale and for general corporate purposes.
|
•
|
On December 21, 2017, in connection with the issuance of the 7.75% Senior Secured Notes, the ABL Borrowers entered into the ABL Credit Facility dated as of December 21, 2017, with certain lenders and Bank of America, N.A., as administrative agent and collateral agent. The ABL Credit Facility provides for a revolving credit facility that provides for revolving loans and for the issuance of letters of credit (the “ABL Revolver”). On July 24, 2018, we amended the ABL Credit Facility to increase the maximum principal amount at any time outstanding of the ABL Revolver by $10 million to $85 million, subject to a borrowing base. The ABL Revolver had no outstanding balance and a borrowing base of approximately $57.6 million at December 31, 2019.
|
•
|
On June 30, 2017, we fully repaid and terminated the Term Loan. We recorded debt extinguishment costs of approximately $1.8 million related to unamortized deferred financing costs associated with the Term Loan in the year ended December 31, 2017.
|
•
|
On July 14, 2016, in connection with the WRC Acquisition, Par Wyoming Holdings, LLC, our indirect wholly owned subsidiary, entered into the Par Wyoming Holdings Credit Agreement with certain lenders and Chambers Energy Management, LP, as agent, which provided for a single advance secured term loan to our subsidiary in the amount of $65.0 million (the “Par Wyoming Holdings Term Loan”) at the closing of the WRC Acquisition. The proceeds of the Par Wyoming Holdings Term Loan were used to pay a portion of the consideration for the WRC Acquisition, to pay certain fees and closing costs, and for general corporate purposes. Upon issuance of the 7.75% Senior Secured Notes on December 21, 2017, we repaid in full and terminated the Par Wyoming Holdings Credit Agreement.
|
•
|
On July 14, 2016, in connection with the WRC Acquisition, we assumed debt consisting of term loans of $58.0 million and revolving loans of $10.1 million under a Third Amended and Restated Loan Agreement dated as of April 30, 2015 (as amended, the “Wyoming Refining Credit Facilities”), with Bank of America, N.A. The Wyoming Refining Credit Facilities also provided for a revolving credit facility in the maximum principal amount at any time outstanding of $30.0 million, subject to a borrowing base, which provided for revolving loans and for the issuance of letters of credit. Upon issuance of the 7.75% Senior Secured Notes on December 21, 2017, we repaid in full and terminated the Wyoming Refining Credit Facilities.
|
•
|
On December 17, 2015, PHL, which includes assets previously owned by the dissolved entities Mid Pac Petroleum, LLC and HIE Retail, LLC, entered into the Hawaii Retail Credit Facilities consisting of a revolving credit facility up to $5.0 million (“Hawaii Retail Revolving Credit Facilities”), which provided for revolving loans and for the issuance of letters of credit and term loans (“Hawaii Retail Term Loans”) in the aggregate principal amount of $110 million. The proceeds of the Hawaii Retail Term Loans were used to repay existing indebtedness under PHL’s then existing credit agreements, to pay transaction fees and expenses, and to facilitate a cash distribution to us. Upon issuance of the 7.75% Senior Secured Notes on December 21, 2017, we repaid in full and terminated the Hawaii Retail Revolving Credit Facilities.
|
•
|
As part of the May 8, 2017 amendment to the Supply and Offtake Agreements, we also entered into a $30 million forward sale of certain monthly volumes of jet fuel to be delivered to J. Aron over the remaining amended term (“J. Aron Forward Sale”). The proceeds from the J. Aron Forward Sale were used to pay a portion of the outstanding balance on the Term Loan. Upon issuance of the 7.75% Senior Secured Notes on December 21, 2017, we repaid in full and terminated the J. Aron Forward Sale.
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net cash provided by (used in) operating activities
|
$
|
105,630
|
|
|
$
|
90,620
|
|
|
$
|
106,483
|
|
Net cash used in investing activities
|
(353,229
|
)
|
|
(175,821
|
)
|
|
(31,673
|
)
|
|||
Net cash provided by (used in) financing activities
|
300,208
|
|
|
41,943
|
|
|
(4,751
|
)
|
|
|
Total
|
|
Less than 1 Year
|
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More than 5 Years
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Long-term debt (including current portion)
|
|
$
|
634,737
|
|
|
$
|
14,054
|
|
|
$
|
76,972
|
|
|
$
|
64,339
|
|
|
$
|
479,372
|
|
Interest payments on debt
|
|
275,407
|
|
|
50,486
|
|
|
93,643
|
|
|
86,395
|
|
|
44,883
|
|
|||||
Operating leases (1)
|
|
583,090
|
|
|
109,727
|
|
|
135,950
|
|
|
96,425
|
|
|
240,988
|
|
|||||
Finance leases (1)
|
|
9,623
|
|
|
2,247
|
|
|
2,969
|
|
|
2,403
|
|
|
2,004
|
|
|||||
Purchase commitments
|
|
1,100,459
|
|
|
1,096,162
|
|
|
3,144
|
|
|
500
|
|
|
653
|
|
(1)
|
Additionally, we have $9.0 million and $1.2 million in future undiscounted cash flows for three operating leases and three finance leases, respectively, that have not yet commenced. These leases are expected to commence when the lessor has made the equipment or location available to the Company to operate or begin construction, respectively.
|
•
|
the price for which we sell our refined products;
|
•
|
the price we pay for crude oil and other feedstocks;
|
•
|
our crude oil and refined products inventory; and
|
•
|
our fuel requirements for our refineries.
|
Contract type
|
|
Purchases
|
|
Sales
|
|
Net
|
|||
Futures
|
|
3,360
|
|
|
(3,100
|
)
|
|
260
|
|
Total
|
|
3,360
|
|
|
(3,100
|
)
|
|
260
|
|
(a)
|
|
The following documents are filed as part of this report:
|
|||
|
|
(1
|
)
|
|
Consolidated Financial Statements (Included under Item 8). The Index to the Consolidated Financial Statements is included on page F-1 of this Annual Report on Form 10-K and is incorporated herein by reference.
|
|
|
(2
|
)
|
|
Financial Statement Schedules
|
|
|
|
|
|
|
|
|
|
|
Schedule I – Condensed Financial Information of Registrant
|
|
|
|
|
|
|
|
(b)
|
|
|
|
Index to Exhibits
|
|
|
|
(1
|
)
|
|
In accordance with Regulation S-X Rule 3-09, we anticipate that the audited financial statements of Laramie Energy will be filed on or before March 30, 2020 as an amendment to this Form 10-K Filing.
|
2.1
|
|
|
|
2.2
|
|
|
|
2.3
|
|
|
|
2.4
|
|
|
|
2.5
|
|
|
|
2.6
|
|
|
|
2.7
|
|
|
|
2.8
|
|
|
|
2.9
|
|
|
|
2.10
|
|
|
|
2.11
|
|
|
|
3.1
|
4.18
|
|
|
|
4.19
|
|
|
|
4.20
|
|
|
|
4.21
|
|
|
|
4.22
|
|
|
|
4.23
|
|
|
|
4.24
|
|
|
|
4.25
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
10.3
|
|
|
|
10.4
|
|
|
|
10.5
|
|
|
|
10.6
|
|
|
|
10.7
|
|
|
|
10.8
|
|
|
|
10.9
|
|
|
|
10.10
|
|
|
|
10.11
|
|
|
|
10.12
|
|
|
|
10.13
|
|
|
|
10.14
|
|
|
|
10.15
|
|
|
|
10.16
|
|
|
|
10.17
|
|
|
|
10.18
|
|
|
|
10.19
|
|
|
|
10.20
|
|
|
|
10.21
|
|
|
|
10.22
|
|
|
|
10.23
|
|
|
|
10.24
|
|
|
|
10.25
|
|
|
|
10.26
|
|
|
|
10.27
|
|
|
|
10.28
|
|
|
|
10.29
|
|
|
|
10.30
|
|
|
|
10.31
|
|
|
|
10.32
|
|
|
|
10.33
|
|
|
|
10.34
|
|
|
|
10.35
|
|
|
|
10.36
|
|
|
|
10.37
|
|
|
|
10.38
|
|
|
|
10.39
|
|
|
|
10.40
|
|
|
|
10.41
|
|
|
|
10.42
|
|
|
|
10.43
|
|
|
|
10.44
|
|
|
|
10.45
|
|
|
|
10.46
|
***
|
These interactive data files are furnished and deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended and otherwise are not subject to liability under those sections.
|
****
|
Management contract or compensatory plan or arrangement.
|
#
|
Confidential treatment has been granted for portions of this exhibit. Omissions are designated with brackets containing asterisks. As part of our confidential treatment request, a complete version of this exhibit has been filed separately with the SEC.
|
|
Page No.
|
Report of Independent Registered Public Accounting Firm
|
|
Consolidated Balance Sheets
|
|
Consolidated Statements of Operations
|
|
Consolidated Statements of Comprehensive Income (Loss)
|
|
Consolidated Statements of Cash Flows
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
|
Notes to Consolidated Financial Statements
|
•
|
We tested the effectiveness of controls over the impairment evaluation, including management’s controls over the determination of the fair value of Laramie Energy, LLC and reviewing the work of third-party specialists.
|
•
|
With the assistance of our fair value specialists, we evaluated the reasonableness of the future oil and natural gas prices and the discount rate applied to future cash flows by:
|
•
|
Understanding the methodology used by management for development of the future oil and natural gas prices and comparing management’s estimates to published forward pricing indices and third-party industry sources.
|
•
|
Understanding the methodology used by management for determination of the applicable discount rate and by comparing it against a discount rate range that was independently developed using publicly available market data for comparable entities.
|
•
|
Evaluating the experience, qualifications and objectivity of Laramie Energy LLC’s expert, an independent reservoir engineering firm, including performing analytical procedures on the reserve quantities.
|
•
|
We tested the effectiveness of controls over the purchase price allocation, including management’s controls over the assumptions used in the cost approach for buildings, refining process units, tanks, vessels, terminals, pipelines and
|
•
|
With the assistance of our fair value specialists:
|
•
|
We evaluated the reasonableness of selected valuation methodologies;
|
•
|
We tested the cost to acquire or construct comparable assets and the remaining useful lives used for the cost approach for buildings, refining process units, tanks, vessels, terminals, pipelines and equipment, including comparing such estimates to source information;
|
•
|
We tested the underlying source information used for the market approach for land.
|
•
|
We considered any events or transactions occurring after the acquisition date that may indicate a different valuation for the assets acquired and liabilities assumed.
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
126,015
|
|
|
$
|
75,076
|
|
Restricted cash
|
2,413
|
|
|
743
|
|
||
Total cash, cash equivalents, and restricted cash
|
128,428
|
|
|
75,819
|
|
||
Trade accounts receivable
|
228,718
|
|
|
160,338
|
|
||
Inventories
|
615,872
|
|
|
322,065
|
|
||
Prepaid and other current assets
|
59,156
|
|
|
28,370
|
|
||
Total current assets
|
1,032,174
|
|
|
586,592
|
|
||
Property, plant, and equipment
|
|
|
|
||||
Property, plant, and equipment
|
1,146,983
|
|
|
649,768
|
|
||
Less accumulated depreciation, depletion, and amortization
|
(185,040
|
)
|
|
(111,507
|
)
|
||
Property, plant, and equipment, net
|
961,943
|
|
|
538,261
|
|
||
Long-term assets
|
|
|
|
||||
Operating lease assets
|
420,073
|
|
|
—
|
|
||
Investment in Laramie Energy, LLC
|
46,905
|
|
|
136,656
|
|
||
Intangible assets, net
|
21,549
|
|
|
23,947
|
|
||
Goodwill
|
195,919
|
|
|
153,397
|
|
||
Other long-term assets
|
21,997
|
|
|
21,881
|
|
||
Total assets
|
$
|
2,700,560
|
|
|
$
|
1,460,734
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Current maturities of long-term debt
|
$
|
12,297
|
|
|
$
|
33
|
|
Obligations under inventory financing agreements
|
656,162
|
|
|
373,882
|
|
||
Accounts payable
|
162,402
|
|
|
54,787
|
|
||
Deferred revenue
|
7,905
|
|
|
6,681
|
|
||
Accrued taxes
|
30,813
|
|
|
17,256
|
|
||
Operating lease liabilities
|
79,999
|
|
|
—
|
|
||
Other accrued liabilities
|
84,744
|
|
|
54,562
|
|
||
Total current liabilities
|
1,034,322
|
|
|
507,201
|
|
||
Long-term liabilities
|
|
|
|
||||
Long-term debt, net of current maturities
|
599,634
|
|
|
392,607
|
|
||
Common stock warrants
|
8,206
|
|
|
5,007
|
|
||
Finance lease liabilities
|
6,227
|
|
|
6,123
|
|
||
Operating lease liabilities
|
340,909
|
|
|
—
|
|
||
Other liabilities
|
63,020
|
|
|
37,467
|
|
||
Total liabilities
|
2,052,318
|
|
|
948,405
|
|
||
Commitments and Contingencies (Note 16)
|
|
|
|
|
|
||
Stockholders’ equity
|
|
|
|
||||
Preferred stock, $0.01 par value: 3,000,000 shares authorized, none issued
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 500,000,000 shares authorized at December 31, 2019 and December 31, 2018, 53,254,151 shares and 46,983,924 shares issued at December 31, 2019 and December 31, 2018, respectively
|
533
|
|
|
470
|
|
||
Additional paid-in capital
|
715,069
|
|
|
617,937
|
|
||
Accumulated deficit
|
(67,942
|
)
|
|
(108,751
|
)
|
||
Accumulated other comprehensive income
|
582
|
|
|
2,673
|
|
||
Total stockholders’ equity
|
648,242
|
|
|
512,329
|
|
||
Total liabilities and stockholders’ equity
|
$
|
2,700,560
|
|
|
$
|
1,460,734
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Revenues
|
$
|
5,401,516
|
|
|
$
|
3,410,728
|
|
|
$
|
2,443,066
|
|
|
|
|
|
|
|
||||||
Operating expenses
|
|
|
|
|
|
||||||
Cost of revenues (excluding depreciation)
|
4,803,589
|
|
|
3,003,116
|
|
|
2,054,627
|
|
|||
Operating expense (excluding depreciation)
|
312,899
|
|
|
215,284
|
|
|
202,016
|
|
|||
Depreciation, depletion, and amortization
|
86,121
|
|
|
52,642
|
|
|
45,989
|
|
|||
General and administrative expense (excluding depreciation)
|
46,223
|
|
|
47,426
|
|
|
46,078
|
|
|||
Acquisition and integration costs
|
4,704
|
|
|
10,319
|
|
|
395
|
|
|||
Total operating expenses
|
5,253,536
|
|
|
3,328,787
|
|
|
2,349,105
|
|
|||
Operating income
|
147,980
|
|
|
81,941
|
|
|
93,961
|
|
|||
|
|
|
|
|
|
||||||
Other income (expense)
|
|
|
|
|
|
||||||
Interest expense and financing costs, net
|
(74,839
|
)
|
|
(39,768
|
)
|
|
(31,632
|
)
|
|||
Debt extinguishment and commitment costs
|
(11,587
|
)
|
|
(4,224
|
)
|
|
(8,633
|
)
|
|||
Other income (expense), net
|
2,516
|
|
|
1,046
|
|
|
911
|
|
|||
Change in value of common stock warrants
|
(3,199
|
)
|
|
1,801
|
|
|
(1,674
|
)
|
|||
Change in value of contingent consideration
|
—
|
|
|
(10,500
|
)
|
|
—
|
|
|||
Equity earnings (losses) from Laramie Energy, LLC
|
(89,751
|
)
|
|
9,464
|
|
|
18,369
|
|
|||
Total other expense, net
|
(176,860
|
)
|
|
(42,181
|
)
|
|
(22,659
|
)
|
|||
|
|
|
|
|
|
||||||
Income (loss) before income taxes
|
(28,880
|
)
|
|
39,760
|
|
|
71,302
|
|
|||
Income tax benefit (expense)
|
69,689
|
|
|
(333
|
)
|
|
1,319
|
|
|||
Net Income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
|
|
|
|
|
||||||
Income per share
|
|
|
|
|
|
||||||
Basic
|
$
|
0.80
|
|
|
$
|
0.85
|
|
|
$
|
1.58
|
|
Diluted
|
$
|
0.80
|
|
|
$
|
0.85
|
|
|
$
|
1.57
|
|
Weighted-average number of shares outstanding
|
|
|
|
|
|
||||||
Basic
|
50,352
|
|
|
45,726
|
|
|
45,543
|
|
|||
Diluted
|
50,470
|
|
|
45,755
|
|
|
45,583
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net Income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
Other post-retirement benefits income (loss), net of tax
|
(2,091
|
)
|
|
529
|
|
|
(52
|
)
|
|||
Total other comprehensive income (loss), net of tax
|
(2,091
|
)
|
|
529
|
|
|
(52
|
)
|
|||
Comprehensive income
|
$
|
38,718
|
|
|
$
|
39,956
|
|
|
$
|
72,569
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net Income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Depreciation, depletion, and amortization
|
86,121
|
|
|
52,642
|
|
|
45,989
|
|
|||
Debt extinguishment and commitment costs
|
11,587
|
|
|
4,224
|
|
|
8,633
|
|
|||
Non-cash interest expense
|
9,118
|
|
|
7,127
|
|
|
7,276
|
|
|||
Change in value of common stock warrants
|
3,199
|
|
|
(1,801
|
)
|
|
1,674
|
|
|||
Deferred taxes
|
(66,886
|
)
|
|
661
|
|
|
(1,321
|
)
|
|||
Stock-based compensation
|
6,437
|
|
|
6,196
|
|
|
7,204
|
|
|||
Unrealized (gain) loss on derivative contracts
|
9,350
|
|
|
2,122
|
|
|
(989
|
)
|
|||
Equity (earnings) losses from Laramie Energy, LLC
|
89,751
|
|
|
(9,464
|
)
|
|
(18,369
|
)
|
|||
Net changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Trade accounts receivable
|
(36,652
|
)
|
|
(35,790
|
)
|
|
(19,100
|
)
|
|||
Collateral posted with broker for derivative transactions
|
(8,797
|
)
|
|
(3,790
|
)
|
|
2,499
|
|
|||
Prepaid and other assets
|
(24,121
|
)
|
|
(5,521
|
)
|
|
37,645
|
|
|||
Inventories
|
(195,440
|
)
|
|
31,840
|
|
|
(146,533
|
)
|
|||
Deferred turnaround expenditures
|
(9,800
|
)
|
|
—
|
|
|
—
|
|
|||
Obligations under inventory financing agreements
|
121,985
|
|
|
(17,138
|
)
|
|
143,034
|
|
|||
Accounts payable, other accrued liabilities, and operating lease assets and liabilities
|
68,969
|
|
|
19,885
|
|
|
(33,780
|
)
|
|||
Net cash provided by operating activities
|
105,630
|
|
|
90,620
|
|
|
106,483
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Acquisitions of businesses, net of cash acquired
|
(273,399
|
)
|
|
(74,331
|
)
|
|
—
|
|
|||
Proceeds (expenditures) related to asset acquisition
|
3,226
|
|
|
(53,867
|
)
|
|
—
|
|
|||
Capital expenditures
|
(83,920
|
)
|
|
(48,439
|
)
|
|
(31,708
|
)
|
|||
Other investing activities
|
864
|
|
|
816
|
|
|
35
|
|
|||
Net cash used in investing activities
|
(353,229
|
)
|
|
(175,821
|
)
|
|
(31,673
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from sale of common stock, net of offering costs
|
—
|
|
|
19,318
|
|
|
—
|
|
|||
Proceeds from borrowings
|
510,906
|
|
|
118,741
|
|
|
616,706
|
|
|||
Repayments of borrowings
|
(241,336
|
)
|
|
(118,751
|
)
|
|
(603,770
|
)
|
|||
Net borrowings (repayments) on deferred payment arrangements and receivable advances
|
43,422
|
|
|
27,264
|
|
|
(2,198
|
)
|
|||
Payment of deferred loan costs
|
(13,450
|
)
|
|
(379
|
)
|
|
(10,064
|
)
|
|||
Exercise of stock options
|
8,171
|
|
|
—
|
|
|
—
|
|
|||
Payments for debt extinguishment and commitment costs
|
(8,087
|
)
|
|
(3,390
|
)
|
|
(4,432
|
)
|
|||
Other financing activities, net
|
582
|
|
|
(860
|
)
|
|
(993
|
)
|
|||
Net cash provided by (used in) financing activities
|
300,208
|
|
|
41,943
|
|
|
(4,751
|
)
|
|||
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
52,609
|
|
|
(43,258
|
)
|
|
70,059
|
|
|||
Cash, cash equivalents, and restricted cash at beginning of period
|
75,819
|
|
|
119,077
|
|
|
49,018
|
|
|||
Cash, cash equivalents, and restricted cash at end of period
|
$
|
128,428
|
|
|
$
|
75,819
|
|
|
$
|
119,077
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Net cash received (paid) for:
|
|
|
|
|
|
||||||
Interest
|
$
|
(58,250
|
)
|
|
$
|
(28,186
|
)
|
|
$
|
(23,873
|
)
|
Taxes
|
(136
|
)
|
|
(49
|
)
|
|
(1,478
|
)
|
|||
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Accrued capital expenditures
|
$
|
6,386
|
|
|
$
|
6,199
|
|
|
$
|
2,926
|
|
ROU assets obtained in exchange for new finance lease liabilities
|
963
|
|
|
1,678
|
|
|
165
|
|
|||
ROU assets obtained in exchange for new operating lease liabilities
|
79,382
|
|
|
—
|
|
|
—
|
|
|||
Common stock issued for business combination
|
36,980
|
|
|
—
|
|
|
—
|
|
|||
Common stock issued to repurchase convertible notes
|
74,290
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|||||||||||
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
|
|||||||||||
|
Common Stock
|
|
Paid-In
|
|
Accumulated
|
|
Comprehensive
|
|
Total
|
|||||||||||||
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Income
|
|
Equity
|
|||||||||||
Balance, January 1, 2017
|
45,534
|
|
|
$
|
455
|
|
|
$
|
587,057
|
|
|
$
|
(220,799
|
)
|
|
$
|
2,196
|
|
|
$
|
368,909
|
|
Stock-based compensation
|
303
|
|
|
4
|
|
|
7,200
|
|
|
—
|
|
|
—
|
|
|
7,204
|
|
|||||
Purchase of common stock for retirement
|
(61
|
)
|
|
(1
|
)
|
|
(962
|
)
|
|
—
|
|
|
—
|
|
|
(963
|
)
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
|
(52
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
72,621
|
|
|
—
|
|
|
72,621
|
|
|||||
Balance, December 31, 2017
|
45,776
|
|
|
458
|
|
|
593,295
|
|
|
(148,178
|
)
|
|
2,144
|
|
|
447,719
|
|
|||||
Issuance of common stock in connection with acquisition
|
1,108
|
|
|
11
|
|
|
19,307
|
|
|
—
|
|
|
—
|
|
|
19,318
|
|
|||||
Stock-based compensation
|
147
|
|
|
1
|
|
|
6,195
|
|
|
—
|
|
|
—
|
|
|
6,196
|
|
|||||
Purchase of common stock for retirement
|
(47
|
)
|
|
—
|
|
|
(860
|
)
|
|
—
|
|
|
—
|
|
|
(860
|
)
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
529
|
|
|
529
|
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
39,427
|
|
|
—
|
|
|
39,427
|
|
|||||
Balance, December 31, 2018
|
46,984
|
|
|
470
|
|
|
617,937
|
|
|
(108,751
|
)
|
|
2,673
|
|
|
512,329
|
|
|||||
Issuance of common stock in connection with acquisition
|
2,364
|
|
|
23
|
|
|
36,957
|
|
|
—
|
|
|
—
|
|
|
36,980
|
|
|||||
Issuance of common stock for convertible notes repurchase, net (1)
|
3,243
|
|
|
32
|
|
|
45,585
|
|
|
—
|
|
|
—
|
|
|
45,617
|
|
|||||
Issuance of common stock for employee stock purchase plan
|
68
|
|
|
1
|
|
|
1,489
|
|
|
—
|
|
|
—
|
|
|
1,490
|
|
|||||
Stock-based compensation
|
202
|
|
|
3
|
|
|
6,210
|
|
|
—
|
|
|
—
|
|
|
6,213
|
|
|||||
Purchase of common stock for retirement
|
(54
|
)
|
|
—
|
|
|
(1,276
|
)
|
|
—
|
|
|
—
|
|
|
(1,276
|
)
|
|||||
Exercise of stock options
|
447
|
|
|
4
|
|
|
8,167
|
|
|
—
|
|
|
—
|
|
|
8,171
|
|
|||||
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,091
|
)
|
|
(2,091
|
)
|
|||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
40,809
|
|
|
—
|
|
|
40,809
|
|
|||||
Balance, December 31, 2019
|
53,254
|
|
|
$
|
533
|
|
|
$
|
715,069
|
|
|
$
|
(67,942
|
)
|
|
$
|
582
|
|
|
$
|
648,242
|
|
(1)
|
The issuance of common stock for the repurchase of a portion of our 5.00% Convertible Senior Notes during the year ended December 31, 2019 is presented net of a $28.7 million write-off associated with the equity component of the repurchased notes.
|
Assets
|
|
Lives in Years
|
Refining
|
|
5 to 47
|
Logistics
|
|
3 to 30
|
Retail
|
|
3 to 30
|
Corporate
|
|
3 to 7
|
Software
|
|
3 to 5
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Cost of revenues
|
|
$
|
16,882
|
|
|
$
|
6,722
|
|
|
$
|
6,029
|
|
Operating expense
|
|
55,181
|
|
|
28,037
|
|
|
22,861
|
|
|||
General and administrative expense
|
|
3,145
|
|
|
4,233
|
|
|
2,929
|
|
Level 1 –
|
Assets or liabilities for which the item is valued based on quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
Level 2 –
|
Assets or liabilities valued based on observable market data for similar instruments.
|
•
|
the package of practical expedients, permitting us to carry forward our conclusions regarding lease identification, classification, and initial direct costs for contracts that commenced prior to the effective date;
|
•
|
the practical expedient pertaining to land easements, allowing us to account for existing land easements under our previous accounting policy;
|
•
|
the short-term lease exemption, which states that leases that are 12 months or less are exempt from balance sheet reporting; and
|
•
|
the practical expedient that allows us to combine lease and non-lease components.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Beginning balance
|
$
|
136,656
|
|
|
$
|
127,192
|
|
|
$
|
108,823
|
|
Equity earnings (losses) from Laramie Energy
|
(175,018
|
)
|
|
4,487
|
|
|
13,043
|
|
|||
Accretion of basis difference
|
5,018
|
|
|
4,977
|
|
|
5,326
|
|
|||
Adjustment of basis difference (1)
|
161,764
|
|
|
—
|
|
|
—
|
|
|||
Impairment of our investment in Laramie Energy
|
(81,515
|
)
|
|
—
|
|
|
—
|
|
|||
Ending balance
|
$
|
46,905
|
|
|
$
|
136,656
|
|
|
$
|
127,192
|
|
(1)
|
Represents the reduction in our basis difference resulting from the asset impairment loss recorded by Laramie Energy for the year ended December 31, 2019.
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Current assets
|
$
|
23,367
|
|
|
$
|
28,569
|
|
Non-current assets
|
393,575
|
|
|
788,515
|
|
||
Current liabilities
|
229,687
|
|
|
41,681
|
|
||
Non-current liabilities
|
85,287
|
|
|
293,084
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Natural gas and oil revenues
|
$
|
193,906
|
|
|
$
|
226,974
|
|
|
$
|
157,879
|
|
Income (loss) from operations
|
(360,967
|
)
|
|
34,206
|
|
|
6,019
|
|
|||
Net income (loss)
|
(380,473
|
)
|
|
6,347
|
|
|
30,837
|
|
Cash
|
$
|
16,146
|
|
Accounts receivable
|
34,954
|
|
|
Inventories
|
98,367
|
|
|
Prepaid and other assets
|
5,320
|
|
|
Property, plant, and equipment
|
412,766
|
|
|
Operating lease assets
|
62,337
|
|
|
Goodwill (1)
|
42,522
|
|
|
Total assets (2)
|
672,412
|
|
|
Obligations under inventory financing agreements
|
(116,873
|
)
|
|
Accounts payable
|
(55,357
|
)
|
|
Current operating lease liabilities
|
(21,571
|
)
|
|
Other current liabilities
|
(18,411
|
)
|
|
Long-term operating lease liabilities
|
(40,766
|
)
|
|
Deferred tax liability
|
(92,103
|
)
|
|
Other non-current liabilities
|
(804
|
)
|
|
Total liabilities
|
(345,885
|
)
|
|
Total
|
$
|
326,527
|
|
(1)
|
We allocated $24.7 million and $17.8 million of goodwill to our refining and logistics segments, respectively.
|
(2)
|
We allocated $403.9 million and $268.5 million of total assets to our refining and logistics segments, respectively.
|
|
Year Ended December 31,
|
||||||
|
2019
|
|
2018
|
||||
Revenues
|
$
|
5,429,530
|
|
|
$
|
4,709,850
|
|
Net income (loss)
|
(4,547
|
)
|
|
88,174
|
|
||
|
|
|
|
||||
Income (loss) per share
|
|
|
|
||||
Basic
|
$
|
(0.09
|
)
|
|
$
|
1.81
|
|
Diluted
|
$
|
(0.09
|
)
|
|
$
|
1.79
|
|
Cash
|
$
|
200
|
|
Inventories
|
4,138
|
|
|
Prepaid and other current assets
|
243
|
|
|
Property, plant, and equipment
|
30,230
|
|
|
Goodwill (1)
|
46,210
|
|
|
Accounts payable and other current liabilities
|
(759
|
)
|
|
Long-term capital lease obligations
|
(5,244
|
)
|
|
Other non-current liabilities
|
(487
|
)
|
|
Total
|
$
|
74,531
|
|
Year Ended December 31, 2019
|
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
Product or service:
|
|
|
|
|
|
|
||||||
Gasoline
|
|
$
|
1,416,706
|
|
|
$
|
—
|
|
|
$
|
326,304
|
|
Distillates (1)
|
|
2,503,981
|
|
|
—
|
|
|
40,189
|
|
|||
Other refined products (2)
|
|
1,242,401
|
|
|
—
|
|
|
—
|
|
|||
Merchandise
|
|
—
|
|
|
—
|
|
|
90,480
|
|
|||
Transportation and terminalling services
|
|
—
|
|
|
199,226
|
|
|
—
|
|
|||
Other revenue
|
|
4,854
|
|
|
—
|
|
|
1,916
|
|
|||
Total segment revenues (3)
|
|
$
|
5,167,942
|
|
|
$
|
199,226
|
|
|
$
|
458,889
|
|
Year Ended December 31, 2018
|
|
Refining
|
|
Logistics
|
|
Retail
|
||||||
Product or service:
|
|
|
|
|
|
|
|
|
|
|||
Gasoline
|
|
$
|
981,090
|
|
|
$
|
—
|
|
|
$
|
317,434
|
|
Distillates (1)
|
|
1,770,381
|
|
|
—
|
|
|
39,835
|
|
|||
Other refined products (2)
|
|
458,596
|
|
|
—
|
|
|
—
|
|
|||
Merchandise
|
|
—
|
|
|
—
|
|
|
83,771
|
|
|||
Transportation and terminalling services
|
|
—
|
|
|
125,743
|
|
|
—
|
|
|||
Total segment revenues (3)
|
|
$
|
3,210,067
|
|
|
$
|
125,743
|
|
|
$
|
441,040
|
|
(1)
|
Distillates primarily include diesel and jet fuel.
|
(2)
|
Other refined products include fuel oil, gas oil, asphalt, and naphtha.
|
(3)
|
Refer to Note 21—Segment Information for the reconciliation of segment revenues to total consolidated revenues.
|
|
Titled Inventory
|
|
Supply and Offtake Agreements (1)
|
|
Total
|
||||||
December 31, 2019
|
|
|
|
|
|
||||||
Crude oil and feedstocks
|
$
|
117,717
|
|
|
$
|
148,303
|
|
|
$
|
266,020
|
|
Refined products and blendstock
|
127,966
|
|
|
158,737
|
|
|
286,703
|
|
|||
Warehouse stock and other (2)
|
63,149
|
|
|
—
|
|
|
63,149
|
|
|||
Total
|
$
|
308,832
|
|
|
$
|
307,040
|
|
|
$
|
615,872
|
|
December 31, 2018
|
|
|
|
|
|
||||||
Crude oil and feedstocks
|
$
|
7,000
|
|
|
$
|
117,877
|
|
|
$
|
124,877
|
|
Refined products and blendstock
|
62,401
|
|
|
100,175
|
|
|
162,576
|
|
|||
Warehouse stock and other (2)
|
34,612
|
|
|
—
|
|
|
34,612
|
|
|||
Total
|
$
|
104,013
|
|
|
$
|
218,052
|
|
|
$
|
322,065
|
|
(1)
|
Please read Note 11—Inventory Financing Agreements for further information.
|
(2)
|
Includes $19.1 million and $5.0 million of RINs and environmental credits as of December 31, 2019 and 2018, respectively.
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Advances to suppliers
|
$
|
27,635
|
|
|
$
|
—
|
|
Collateral posted with broker for derivative instruments (1)
|
10,306
|
|
|
2,759
|
|
||
Prepaid insurance
|
13,536
|
|
|
7,727
|
|
||
Derivative assets
|
2,075
|
|
|
5,164
|
|
||
Other
|
5,604
|
|
|
12,720
|
|
||
Total
|
$
|
59,156
|
|
|
$
|
28,370
|
|
(1)
|
Our cash margin that is required as collateral deposits on our commodity derivatives cannot be offset against the fair value of open contracts except in the event of default. Please read Note 13—Derivatives for further information.
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Land
|
$
|
188,096
|
|
|
$
|
117,559
|
|
Buildings and equipment (1)
|
937,926
|
|
|
512,870
|
|
||
Other (1)
|
20,961
|
|
|
18,939
|
|
||
Total property, plant, and equipment
|
1,146,983
|
|
|
649,368
|
|
||
Proved oil and gas properties
|
—
|
|
|
400
|
|
||
Less accumulated depreciation, depletion, and amortization
|
(185,040
|
)
|
|
(111,507
|
)
|
||
Property, plant, and equipment, net
|
$
|
961,943
|
|
|
$
|
538,261
|
|
(1)
|
Please read Note 15—Leases for further disclosures and information on leases.
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Beginning balance
|
$
|
9,985
|
|
|
$
|
9,103
|
|
|
$
|
9,042
|
|
Obligations acquired
|
—
|
|
|
487
|
|
|
—
|
|
|||
Accretion expense
|
331
|
|
|
395
|
|
|
369
|
|
|||
Liabilities settled during period
|
(136
|
)
|
|
—
|
|
|
(308
|
)
|
|||
Ending balance
|
$
|
10,180
|
|
|
$
|
9,985
|
|
|
$
|
9,103
|
|
Balance at January 1, 2018
|
$
|
107,187
|
|
Acquisition of Northwest Retail (1)
|
46,210
|
|
|
Balance at December 31, 2018
|
153,397
|
|
|
Acquisition of U.S. Oil (1)
|
42,522
|
|
|
Balance at December 31, 2019
|
$
|
195,919
|
|
(1)
|
Please read Note 4—Acquisitions for further discussion.
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Intangible assets:
|
|
|
|
||||
Trade names and trademarks
|
$
|
6,267
|
|
|
$
|
6,267
|
|
Customer relationships
|
32,064
|
|
|
32,064
|
|
||
Other
|
261
|
|
|
—
|
|
||
Total intangible assets
|
38,592
|
|
|
38,331
|
|
||
Accumulated amortization:
|
|
|
|
|
|
||
Trade name and trademarks
|
(5,124
|
)
|
|
(5,037
|
)
|
||
Customer relationships
|
(11,919
|
)
|
|
(9,347
|
)
|
||
Other
|
—
|
|
|
—
|
|
||
Total accumulated amortization
|
(17,043
|
)
|
|
(14,384
|
)
|
||
Net:
|
|
|
|
|
|
||
Trade name and trademarks
|
1,143
|
|
|
1,230
|
|
||
Customer relationships
|
20,145
|
|
|
22,717
|
|
||
Other
|
261
|
|
|
—
|
|
||
Total intangible assets, net
|
$
|
21,549
|
|
|
$
|
23,947
|
|
Year Ended
|
|
Amount
|
||
2020
|
|
$
|
2,658
|
|
2021
|
|
2,658
|
|
|
2022
|
|
2,658
|
|
|
2023
|
|
2,658
|
|
|
2024
|
|
1,400
|
|
|
Thereafter
|
|
9,517
|
|
|
|
|
$
|
21,549
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
5.00% Convertible Senior Notes due 2021
|
$
|
48,665
|
|
|
$
|
115,000
|
|
7.75% Senior Secured Notes due 2025
|
300,000
|
|
|
300,000
|
|
||
ABL Credit Facility
|
—
|
|
|
—
|
|
||
Mid Pac Term Loan
|
1,433
|
|
|
1,466
|
|
||
Term Loan B
|
240,625
|
|
|
—
|
|
||
Retail Property Term Loan
|
44,014
|
|
|
—
|
|
||
Principal amount of long-term debt
|
634,737
|
|
|
416,466
|
|
||
Less: unamortized discount and deferred financing costs
|
(22,806
|
)
|
|
(23,826
|
)
|
||
Total debt, net of unamortized discount and deferred financing costs
|
611,931
|
|
|
392,640
|
|
||
Less: current maturities, net of unamortized discount and deferred financing costs
|
(12,297
|
)
|
|
(33
|
)
|
||
Long-term debt, net of current maturities
|
$
|
599,634
|
|
|
$
|
392,607
|
|
Year Ended
|
|
Amount Due
|
||
2020
|
|
$
|
14,054
|
|
2021
|
|
62,785
|
|
|
2022
|
|
14,187
|
|
|
2023
|
|
14,259
|
|
|
2024
|
|
50,080
|
|
|
Thereafter
|
|
479,372
|
|
|
Total
|
|
$
|
634,737
|
|
Level
|
|
Arithmetic Mean of Daily Availability (as a percentage of the borrowing base)
|
|
Applicable Margin for
LIBOR Loans and Base Rate Loans Subject to LIBOR Daily Floating Rate |
|
Applicable Margin for
Base Rate Loans Subject to the Prime Rate |
1
|
|
>50%
|
|
1.75%
|
|
0.75%
|
2
|
|
>30% but ≤50%
|
|
2.00%
|
|
1.00%
|
3
|
|
≤30%
|
|
2.25%
|
|
1.25%
|
Contract type
|
|
Purchases
|
|
Sales
|
|
Net
|
|||
Futures
|
|
3,360
|
|
|
(3,100
|
)
|
|
260
|
|
Total
|
|
3,360
|
|
|
(3,100
|
)
|
|
260
|
|
(1)
|
Does not include cash collateral of $10.3 million and $2.7 million recorded in Prepaid and other current assets and $9.5 million and $8.3 million in Other long-term assets as of December 31, 2019 and 2018, respectively.
|
|
|
|
Valuation
|
||
|
Fair Value
|
|
Technique
|
||
|
(in thousands)
|
|
|
||
Net working capital excluding operating leases
|
$
|
(35,854
|
)
|
|
(1)
|
Property, plant, and equipment
|
412,766
|
|
|
(2)
|
|
Operating lease assets
|
62,337
|
|
|
(3)
|
|
Goodwill
|
42,522
|
|
|
(4)
|
|
Current operating lease liabilities
|
(21,571
|
)
|
|
(3)
|
|
Long-term operating lease liabilities
|
(40,766
|
)
|
|
(3)
|
|
Deferred tax liability
|
(92,103
|
)
|
|
(5)
|
|
Other non-current liabilities
|
(804
|
)
|
|
(6)
|
|
Total
|
$
|
326,527
|
|
|
|
(1)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
(2)
|
The fair value of personal property was estimated using the cost approach. Key assumptions in the cost approach include determining the replacement cost by evaluating recent purchases of comparable assets or published data, and adjusting replacement cost for economic and functional obsolescence, location, normal useful lives, and capacity (if applicable). The fair value of real property was estimated using the market approach. Key assumptions in the market approach include determining the asset value by evaluating recent purchases of comparable assets under similar circumstances.
|
(3)
|
Operating lease assets and liabilities were recognized based on the present value of lease payments over the lease term using the incremental borrowing rate at acquisition of 9.6%.
|
(4)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
(5)
|
The deferred tax liability was determined based on the differences between the tax bases of the assets acquired and the values of those assets recorded on our consolidated balance sheets as of the date of acquisition.
|
(6)
|
Other non-current liabilities are related to pension plan obligations. The underfunded status of the defined benefit plan represents the difference between the fair value of the plan’s assets and the projected benefit obligations.
|
|
|
|
Valuation
|
||
|
Fair Value
|
|
Technique
|
||
|
(in thousands)
|
|
|
||
Net working capital
|
$
|
3,822
|
|
|
(1)
|
Property, plant, and equipment
|
30,230
|
|
|
(2)
|
|
Goodwill
|
46,210
|
|
|
(3)
|
|
Long-term capital lease obligations
|
(5,244
|
)
|
|
(4)
|
|
Other non-current liabilities
|
(487
|
)
|
|
(5)
|
|
Total
|
$
|
74,531
|
|
|
|
(1)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
(2)
|
The fair value of property, plant, and equipment was estimated using the cost approach. Under the cost approach, the total replacement cost of the property is determined based on industry sources with adjustments for regional factors. The total cost is then adjusted for depreciation based on the physical age of the assets and obsolescence. The fair value of the land was estimated using the sales comparison approach. Under this approach, the sales prices of similar properties are adjusted to account for differences in land characteristics. We consider this to be a Level 3 fair value measurement. The fair value of capital lease assets was estimated using the income approach. Under the income approach, the annual lease market rental rate cash flow stream is estimated and then discounted to present value over the remaining life of the lease using a pre-tax discount rate based on expected return for the specific asset type and location.
|
(3)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
(4)
|
Long-term capital lease obligations were estimated based on the present value of lease payments over the term of the lease.
|
(5)
|
Other non-current liabilities are primarily related to asset retirement obligations. AROs are calculated based on the present value of the estimated removal and other closure costs using our credit-adjusted risk-free rate.
|
|
December 31, 2019
|
||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet (1)
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity derivatives
|
$
|
4,595
|
|
|
$
|
2,075
|
|
|
$
|
—
|
|
|
$
|
6,670
|
|
|
$
|
(4,595
|
)
|
|
$
|
2,075
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Common stock warrants
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(8,206
|
)
|
|
$
|
(8,206
|
)
|
|
$
|
—
|
|
|
$
|
(8,206
|
)
|
Commodity derivatives
|
(10,129
|
)
|
|
—
|
|
|
—
|
|
|
(10,129
|
)
|
|
4,595
|
|
|
(5,534
|
)
|
||||||
J. Aron repurchase obligation derivative
|
—
|
|
|
—
|
|
|
173
|
|
|
173
|
|
|
—
|
|
|
173
|
|
||||||
MLC terminal obligation derivative
|
—
|
|
|
—
|
|
|
(14,717
|
)
|
|
(14,717
|
)
|
|
—
|
|
|
(14,717
|
)
|
||||||
Interest rate derivatives
|
—
|
|
|
(1,427
|
)
|
|
—
|
|
|
(1,427
|
)
|
|
—
|
|
|
(1,427
|
)
|
||||||
Total
|
$
|
(10,129
|
)
|
|
$
|
(1,427
|
)
|
|
$
|
(22,750
|
)
|
|
$
|
(34,306
|
)
|
|
$
|
4,595
|
|
|
$
|
(29,711
|
)
|
|
December 31, 2018
|
||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Gross Fair Value
|
|
Effect of Counter-party Netting
|
|
Net Carrying Value on Balance Sheet (1)
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commodity derivatives
|
$
|
170
|
|
|
$
|
5,234
|
|
|
$
|
—
|
|
|
$
|
5,404
|
|
|
$
|
(431
|
)
|
|
$
|
4,973
|
|
Interest rate derivatives
|
—
|
|
|
191
|
|
|
—
|
|
|
191
|
|
|
—
|
|
|
191
|
|
||||||
Total
|
$
|
170
|
|
|
$
|
5,425
|
|
|
$
|
—
|
|
|
$
|
5,595
|
|
|
$
|
(431
|
)
|
|
$
|
5,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Common stock warrants
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(5,007
|
)
|
|
$
|
(5,007
|
)
|
|
$
|
—
|
|
|
$
|
(5,007
|
)
|
Commodity derivatives
|
(870
|
)
|
|
(261
|
)
|
|
—
|
|
|
(1,131
|
)
|
|
431
|
|
|
(700
|
)
|
||||||
J.Aron repurchase obligation derivative
|
—
|
|
|
—
|
|
|
4,085
|
|
|
4,085
|
|
|
—
|
|
|
4,085
|
|
||||||
Total
|
$
|
(870
|
)
|
|
$
|
(261
|
)
|
|
$
|
(922
|
)
|
|
$
|
(2,053
|
)
|
|
$
|
431
|
|
|
$
|
(1,622
|
)
|
(1)
|
Does not include cash collateral of $19.8 million and $10.9 million as of December 31, 2019 and 2018, respectively, included within Prepaid and other current assets and Other long-term assets on our consolidated balance sheets.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
Balance, beginning of period
|
|
$
|
(922
|
)
|
|
$
|
(26,372
|
)
|
|
$
|
(25,134
|
)
|
Settlements
|
|
13,263
|
|
|
—
|
|
|
—
|
|
|||
Acquired
|
|
(8,654
|
)
|
|
—
|
|
|
—
|
|
|||
Unrealized and realized income (loss) included in earnings
|
|
(26,437
|
)
|
|
25,450
|
|
|
(1,238
|
)
|
|||
Balance, end of period
|
|
$
|
(22,750
|
)
|
|
$
|
(922
|
)
|
|
$
|
(26,372
|
)
|
|
December 31, 2019
|
||||||
|
Carrying Value
|
|
Fair Value
|
||||
5.00% Convertible Senior Notes due 2021 (1) (3)
|
$
|
44,783
|
|
|
$
|
66,477
|
|
7.75% Senior Secured Notes due 2025 (1)
|
292,015
|
|
|
309,375
|
|
||
Mid Pac Term Loan (2)
|
1,433
|
|
|
1,433
|
|
||
Term Loan B Facility (1)
|
230,474
|
|
|
240,625
|
|
||
Retail Property Term Loan (2)
|
43,226
|
|
|
43,226
|
|
||
Common stock warrants (2)
|
8,206
|
|
|
8,206
|
|
|
December 31, 2018
|
||||||
|
Carrying Value
|
|
Fair Value
|
||||
5.00% Convertible Senior Notes due 2021 (1) (3)
|
$
|
100,411
|
|
|
$
|
121,488
|
|
7.75% Senior Secured Notes due 2025 (1)
|
290,763
|
|
|
270,000
|
|
||
Mid Pac Term Loan (2)
|
1,466
|
|
|
1,466
|
|
||
Common stock warrants (2)
|
5,007
|
|
|
5,007
|
|
(1)
|
The fair value measurements of the 5.00% Convertible Senior Notes, 7.75% Senior Secured Notes, and Term Loan B Facility are considered Level 2 measurements in the fair value hierarchy as discussed below.
|
(2)
|
The fair value measurements of the common stock warrants, Mid Pac Term Loan, and Retail Property Term Loan are considered Level 3 measurements in the fair value hierarchy.
|
(3)
|
The carrying value of the 5.00% Convertible Senior Notes excludes the fair value of the equity component, which was classified as equity upon issuance.
|
Lease type
|
|
Balance Sheet Location
|
|
December 31, 2019
|
||
Assets
|
|
|
|
|
||
Finance
|
|
Property, plant, and equipment
|
|
$
|
11,552
|
|
Finance
|
|
Accumulated amortization
|
|
(4,447
|
)
|
|
Finance
|
|
Property, plant, and equipment, net
|
|
$
|
7,105
|
|
Operating
|
|
Operating lease assets
|
|
420,073
|
|
|
Total leased assets
|
|
|
|
$
|
427,178
|
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
||
Current
|
|
|
|
|
||
Finance
|
|
Other accrued liabilities
|
|
$
|
1,784
|
|
Operating
|
|
Operating lease liabilities
|
|
79,999
|
|
|
Long-term
|
|
|
|
|
||
Finance
|
|
Finance lease liabilities
|
|
6,227
|
|
|
Operating
|
|
Operating lease liabilities
|
|
340,909
|
|
|
Total lease liabilities
|
|
|
|
$
|
428,919
|
|
|
|
|
|
|
||
Weighted-average remaining lease term (in years)
|
|
|
||||
Finance
|
|
|
|
5.69
|
|
|
Operating
|
|
|
|
10.26
|
|
|
Weighted-average discount rate
|
|
|
||||
Finance
|
|
|
|
6.68
|
%
|
|
Operating
|
|
|
|
7.88
|
%
|
Lease cost type
|
|
Year Ended December 31, 2019
|
||
Finance lease cost
|
|
|
||
Amortization of finance lease assets
|
|
$
|
1,896
|
|
Interest on lease liabilities
|
|
521
|
|
|
Operating lease cost
|
|
100,384
|
|
|
Variable lease cost
|
|
11,663
|
|
|
Short-term lease cost
|
|
1,874
|
|
|
Net lease cost
|
|
$
|
116,338
|
|
Lease type
|
|
Year Ended December 31, 2019
|
||
Cash paid for amounts included in the measurement of liabilities
|
|
|
||
Financing cash flows from finance leases
|
|
$
|
2,167
|
|
Operating cash flows from finance leases
|
|
507
|
|
|
Operating cash flows from operating leases
|
|
99,713
|
|
|
Non-cash supplemental amounts
|
|
|
||
ROU assets obtained in exchange for new finance lease liabilities
|
|
963
|
|
|
ROU assets obtained in exchange for new operating lease liabilities
|
|
79,382
|
|
For the year ending December 31,
|
|
Finance leases
|
|
Operating leases
|
|
Total
|
||||||
2020
|
|
$
|
2,247
|
|
|
$
|
109,727
|
|
|
$
|
111,974
|
|
2021
|
|
1,593
|
|
|
69,091
|
|
|
70,684
|
|
|||
2022
|
|
1,376
|
|
|
66,859
|
|
|
68,235
|
|
|||
2023
|
|
1,345
|
|
|
53,088
|
|
|
54,433
|
|
|||
2024
|
|
1,058
|
|
|
43,337
|
|
|
44,395
|
|
|||
Thereafter
|
|
2,004
|
|
|
240,988
|
|
|
242,992
|
|
|||
Total lease payments
|
|
9,623
|
|
|
583,090
|
|
|
592,713
|
|
|||
Less amount representing interest
|
|
(1,612
|
)
|
|
(162,182
|
)
|
|
(163,794
|
)
|
|||
Present value of lease liabilities
|
|
$
|
8,011
|
|
|
$
|
420,908
|
|
|
$
|
428,919
|
|
|
Capital leases
|
|
Operating leases
|
||||
2019
|
$
|
2,723
|
|
|
$
|
62,589
|
|
2020
|
2,264
|
|
|
62,132
|
|
||
2021
|
1,757
|
|
|
39,821
|
|
||
2022
|
1,512
|
|
|
38,402
|
|
||
2023
|
1,148
|
|
|
38,827
|
|
||
Thereafter
|
2,600
|
|
|
191,717
|
|
||
Total minimum rental payments
|
$
|
12,004
|
|
|
$
|
433,488
|
|
Less amount representing interest
|
(1,865
|
)
|
|
|
|||
Present value of minimum rental payments
|
$
|
10,139
|
|
|
|
|
Years Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Restricted Stock Awards
|
$
|
3,490
|
|
|
$
|
3,483
|
|
|
$
|
4,263
|
|
Restricted Stock Units
|
$
|
1,269
|
|
|
$
|
835
|
|
|
$
|
502
|
|
Stock Option Awards
|
$
|
1,454
|
|
|
$
|
1,878
|
|
|
$
|
2,439
|
|
|
Shares
|
|
Weighted-
Average Grant Date Fair Value |
|||
Unvested balance at December 31, 2018
|
526
|
|
|
$
|
17.29
|
|
Granted
|
295
|
|
|
17.43
|
|
|
Vested
|
(213
|
)
|
|
17.31
|
|
|
Forfeited
|
(70
|
)
|
|
16.64
|
|
|
Unvested balance at December 31, 2019
|
538
|
|
|
$
|
16.95
|
|
|
Units
|
|
Weighted-
Average Grant Date Fair Value |
|||
Unvested balance at December 31, 2018
|
101
|
|
|
$
|
16.14
|
|
Granted
|
48
|
|
|
17.00
|
|
|
Vested
|
—
|
|
|
—
|
|
|
Forfeited
|
(3
|
)
|
|
17.34
|
|
|
Unvested balance at December 31, 2019
|
146
|
|
|
$
|
16.33
|
|
|
2019
|
|
2018
|
|
2017
|
Expected life from date of grant (years)
|
5.3
|
|
5.3
|
|
5.3
|
Expected volatility
|
34.3%
|
|
36.2%
|
|
42.0%
|
Risk-free interest rate
|
2.46%
|
|
2.50%
|
|
1.97%
|
|
Number of Options
|
|
Weighted-Average
Exercise Price |
|
Weighted-Average
Remaining Contractual Term in Years |
|
Aggregate
Intrinsic Value |
|||||
Outstanding balance at December 31, 2018
|
2,231
|
|
|
$
|
19.27
|
|
|
4.8
|
|
$
|
—
|
|
Issued
|
300
|
|
|
17.00
|
|
|
|
|
|
|||
Exercised
|
(483
|
)
|
|
17.78
|
|
|
|
|
|
|||
Forfeited / canceled
|
(18
|
)
|
|
17.00
|
|
|
|
|
|
|||
Outstanding balance at December 31, 2019
|
2,030
|
|
|
$
|
19.31
|
|
|
4.7
|
|
$
|
7,981
|
|
Exercisable, end of year
|
1,275
|
|
|
$
|
20.25
|
|
|
3.6
|
|
$
|
3,816
|
|
|
2019
|
|
2018
|
||||
Changes in projected benefit obligation:
|
|
|
|
||||
Projected benefit obligation as of the beginning of the period
|
$
|
27,539
|
|
|
$
|
30,877
|
|
Acquired
|
16,831
|
|
|
—
|
|
||
Service cost
|
910
|
|
|
548
|
|
||
Interest cost
|
1,794
|
|
|
1,107
|
|
||
Actuarial (gain) loss
|
6,688
|
|
|
(2,917
|
)
|
||
Benefits paid
|
(1,620
|
)
|
|
(2,076
|
)
|
||
Projected benefit obligation as of the end of the period
|
$
|
52,142
|
|
|
$
|
27,539
|
|
|
|
|
|
||||
Changes in fair value of plan assets:
|
|
|
|
||||
Fair value of plan assets as of the beginning of the period
|
$
|
20,254
|
|
|
$
|
23,461
|
|
Acquired
|
16,027
|
|
|
—
|
|
||
Actual return (loss) on plan assets
|
6,405
|
|
|
(1,131
|
)
|
||
Employer contributions
|
1,800
|
|
|
—
|
|
||
Benefits paid
|
(1,620
|
)
|
|
(2,076
|
)
|
||
Fair value of plan assets as of the end of the period
|
$
|
42,866
|
|
|
$
|
20,254
|
|
|
2019
|
|
2018
|
||||
Projected benefit obligation
|
$
|
52,142
|
|
|
$
|
27,539
|
|
Fair value of plan assets
|
42,866
|
|
|
20,254
|
|
||
Underfunded status
|
$
|
9,276
|
|
|
$
|
7,285
|
|
|
|
|
|
||||
Gross amounts recognized in accumulated other comprehensive income: (1)
|
|
|
|
||||
Net actuarial gain (loss)
|
$
|
(2,622
|
)
|
|
$
|
3,494
|
|
(1)
|
As of December 31, 2019, we had an immaterial amount of service costs recognized in accumulated other comprehensive income. As of December 31, 2019, we had $0.2 million in accumulated other comprehensive income that is expected to be amortized into net periodic benefit cost in 2020.
|
|
2019
|
|
2018
|
|
2017
|
|||
Projected benefit obligation:
|
|
|
|
|
|
|||
Wyoming Refining plan
|
|
|
|
|
|
|||
Discount rate (1)
|
3.30
|
%
|
|
4.20
|
%
|
|
3.65
|
%
|
Rate of compensation increase
|
3.00
|
%
|
|
3.00
|
%
|
|
3.00
|
%
|
U.S. Oil plan
|
|
|
|
|
|
|||
Discount rate (1)
|
3.10
|
%
|
|
—
|
%
|
|
—
|
%
|
Rate of compensation increase
|
3.00
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
|
|
|
|
|||
Net periodic benefit costs:
|
|
|
|
|
|
|||
Wyoming Refining plan
|
|
|
|
|
|
|||
Discount rate (1)
|
4.20
|
%
|
|
3.65
|
%
|
|
4.20
|
%
|
Expected long-term rate of return (2)
|
6.50
|
%
|
|
6.50
|
%
|
|
6.25
|
%
|
Rate of compensation increase
|
3.00
|
%
|
|
3.00
|
%
|
|
4.30
|
%
|
U.S. Oil plan
|
|
|
|
|
|
|||
Discount rate (1)
|
4.10
|
%
|
|
—
|
%
|
|
—
|
%
|
Expected long-term rate of return (2)
|
6.00
|
%
|
|
—
|
%
|
|
—
|
%
|
Rate of compensation increase
|
3.00
|
%
|
|
—
|
%
|
|
—
|
%
|
(1)
|
In determining the discount rate, we use yields on high-quality fixed income investments with payments matched to the estimated distributions of benefits from our plans.
|
(2)
|
The expected long-term rate of return is based on a blend of historic returns of equity and debt securities.
|
|
2019
|
|
2018
|
|
2017
|
||||||
Components of net periodic benefit cost:
|
|
|
|
|
|
||||||
Service cost
|
$
|
910
|
|
|
$
|
548
|
|
|
$
|
614
|
|
Interest cost
|
1,794
|
|
|
1,107
|
|
|
1,192
|
|
|||
Expected return on plan assets
|
(1,972
|
)
|
|
(1,258
|
)
|
|
(1,189
|
)
|
|||
Amortization of net loss
|
95
|
|
|
—
|
|
|
—
|
|
|||
Amortization of prior service cost
|
3
|
|
|
—
|
|
|
—
|
|
|||
Net periodic benefit cost
|
$
|
830
|
|
|
$
|
397
|
|
|
$
|
617
|
|
|
Target
|
|
Actual
|
||
Asset category:
|
|
|
|
||
Equity securities
|
54
|
%
|
|
56
|
%
|
Debt securities
|
35
|
%
|
|
32
|
%
|
Real estate
|
11
|
%
|
|
12
|
%
|
Total
|
100
|
%
|
|
100
|
%
|
|
Target Range
|
|
Actual
|
||
Asset category:
|
|
|
|
||
Equity securities
|
40 - 80%
|
|
|
62
|
%
|
Debt securities
|
20 - 60%
|
|
|
38
|
%
|
Cash and Cash Equivalents
|
0 - 30%
|
|
|
—
|
%
|
Total
|
100
|
%
|
|
100
|
%
|
Year Ended
|
|
|
||
2020
|
|
$
|
2,215
|
|
2021
|
|
2,007
|
|
|
2022
|
|
2,082
|
|
|
2023
|
|
2,203
|
|
|
2024
|
|
2,234
|
|
|
Thereafter
|
|
13,095
|
|
|
|
|
$
|
23,836
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net Income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Less: Undistributed income allocated to participating securities (1)
|
438
|
|
|
556
|
|
|
878
|
|
|||
Net income attributable to common stockholders
|
40,371
|
|
|
38,871
|
|
|
71,743
|
|
|||
Plus: Net income effect of convertible securities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Numerator for diluted income per common share
|
$
|
40,371
|
|
|
$
|
38,871
|
|
|
$
|
71,743
|
|
|
|
|
|
|
|
||||||
Basic weighted-average common stock shares outstanding
|
50,352
|
|
|
45,726
|
|
|
45,543
|
|
|||
Plus: dilutive effects of common stock equivalents
|
118
|
|
|
29
|
|
|
40
|
|
|||
Diluted weighted-average common stock shares outstanding
|
50,470
|
|
|
45,755
|
|
|
45,583
|
|
|||
|
|
|
|
|
|
||||||
Basic income per common share
|
$
|
0.80
|
|
|
$
|
0.85
|
|
|
$
|
1.58
|
|
Diluted income per common share
|
$
|
0.80
|
|
|
$
|
0.85
|
|
|
$
|
1.57
|
|
(1)
|
Participating securities includes restricted stock that has been issued but has not yet vested.
|
|
Year Ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Federal statutory rate
|
21.0
|
%
|
|
21.0
|
%
|
|
35.0
|
%
|
State income taxes, net of federal benefit
|
(1.1
|
)%
|
|
0.6
|
%
|
|
—
|
%
|
Change in valuation allowance related to current activity
|
227.1
|
%
|
|
(21.3
|
)%
|
|
(30.1
|
)%
|
Change in valuation allowance related to change in tax rate
|
—
|
%
|
|
—
|
%
|
|
(291.2
|
)%
|
Change in tax rate
|
—
|
%
|
|
—
|
%
|
|
291.2
|
%
|
Permanent items
|
(4.3
|
)%
|
|
1.3
|
%
|
|
1.1
|
%
|
Provision to return adjustments and other
|
(1.4
|
)%
|
|
(0.8
|
)%
|
|
(7.9
|
)%
|
Actual income tax rate
|
241.3
|
%
|
|
0.8
|
%
|
|
(1.9
|
)%
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Deferred tax assets:
|
|
|
|
||||
Net operating loss
|
$
|
373,717
|
|
|
$
|
396,033
|
|
Property, plant, and equipment
|
—
|
|
|
8,323
|
|
||
Intangible assets
|
—
|
|
|
444
|
|
||
Other
|
19,560
|
|
|
17,886
|
|
||
Total deferred tax assets
|
393,277
|
|
|
422,686
|
|
||
Valuation allowance
|
(330,251
|
)
|
|
(394,196
|
)
|
||
Net deferred tax assets
|
63,026
|
|
|
28,490
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Inventory
|
5,738
|
|
|
—
|
|
||
Property and equipment
|
64,281
|
|
|
—
|
|
||
Investment in Laramie Energy
|
11,609
|
|
|
26,981
|
|
||
Convertible notes
|
2,285
|
|
|
2,658
|
|
||
Intangible assets
|
750
|
|
|
—
|
|
||
Other
|
4,904
|
|
|
496
|
|
||
Total deferred tax liabilities
|
89,567
|
|
|
30,135
|
|
||
Total deferred tax liability, net
|
$
|
(26,541
|
)
|
|
$
|
(1,645
|
)
|
For the year ended December 31, 2019
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate, Eliminations, and Other (1)
|
|
Total
|
||||||||||
Revenues
|
|
$
|
5,167,942
|
|
|
$
|
199,226
|
|
|
$
|
458,889
|
|
|
$
|
(424,541
|
)
|
|
$
|
5,401,516
|
|
Cost of revenues (excluding depreciation)
|
|
4,783,747
|
|
|
112,124
|
|
|
332,302
|
|
|
(424,584
|
)
|
|
4,803,589
|
|
|||||
Operating expense (excluding depreciation)
|
|
234,582
|
|
|
11,010
|
|
|
67,307
|
|
|
—
|
|
|
312,899
|
|
|||||
Depreciation, depletion, and amortization
|
|
55,832
|
|
|
17,017
|
|
|
10,035
|
|
|
3,237
|
|
|
86,121
|
|
|||||
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,223
|
|
|
46,223
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,704
|
|
|
4,704
|
|
|||||
Operating income (loss)
|
|
$
|
93,781
|
|
|
$
|
59,075
|
|
|
$
|
49,245
|
|
|
$
|
(54,121
|
)
|
|
$
|
147,980
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
(74,839
|
)
|
|||||||||
Debt extinguishment and commitment costs
|
|
|
|
|
|
|
|
|
|
(11,587
|
)
|
|||||||||
Other income, net
|
|
|
|
|
|
|
|
|
|
2,516
|
|
|||||||||
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
(3,199
|
)
|
|||||||||
Equity losses from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
(89,751
|
)
|
|||||||||
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
(28,880
|
)
|
|||||||||
Income tax benefit
|
|
|
|
|
|
|
|
|
|
69,689
|
|
|||||||||
Net income
|
|
|
|
|
|
|
|
|
|
$
|
40,809
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total assets
|
|
$
|
1,907,318
|
|
|
$
|
494,209
|
|
|
$
|
232,150
|
|
|
$
|
66,883
|
|
|
$
|
2,700,560
|
|
Goodwill
|
|
77,927
|
|
|
55,232
|
|
|
62,760
|
|
|
—
|
|
|
195,919
|
|
|||||
Capital expenditures
|
|
34,492
|
|
|
40,730
|
|
|
6,869
|
|
|
1,829
|
|
|
83,920
|
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of $424.5 million for the year ended December 31, 2019.
|
For the year ended December 31, 2018
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate, Eliminations, and Other (1)
|
|
Total
|
||||||||||
Revenues
|
|
$
|
3,210,067
|
|
|
$
|
125,743
|
|
|
$
|
441,040
|
|
|
$
|
(366,122
|
)
|
|
$
|
3,410,728
|
|
Cost of revenues (excluding depreciation)
|
|
2,957,995
|
|
|
77,712
|
|
|
333,664
|
|
|
(366,255
|
)
|
|
3,003,116
|
|
|||||
Operating expense (excluding depreciation)
|
|
146,320
|
|
|
7,782
|
|
|
61,182
|
|
|
—
|
|
|
215,284
|
|
|||||
Depreciation, depletion, and amortization
|
|
32,483
|
|
|
6,860
|
|
|
8,962
|
|
|
4,337
|
|
|
52,642
|
|
|||||
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,426
|
|
|
47,426
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,319
|
|
|
10,319
|
|
|||||
Operating income (loss)
|
|
$
|
73,269
|
|
|
$
|
33,389
|
|
|
$
|
37,232
|
|
|
$
|
(61,949
|
)
|
|
$
|
81,941
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
(39,768
|
)
|
|||||||||
Debt extinguishment and commitment costs
|
|
|
|
|
|
|
|
|
|
(4,224
|
)
|
|||||||||
Other income, net
|
|
|
|
|
|
|
|
|
|
1,046
|
|
|||||||||
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
1,801
|
|
|||||||||
Change in value of contingent consideration
|
|
|
|
|
|
|
|
|
|
(10,500
|
)
|
|||||||||
Equity earnings from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
9,464
|
|
|||||||||
Income before income taxes
|
|
|
|
|
|
|
|
|
|
39,760
|
|
|||||||||
Income tax expense
|
|
|
|
|
|
|
|
|
|
(333
|
)
|
|||||||||
Net income
|
|
|
|
|
|
|
|
|
|
$
|
39,427
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
968,623
|
|
|
$
|
130,138
|
|
|
$
|
201,848
|
|
|
$
|
160,125
|
|
|
$
|
1,460,734
|
|
Goodwill
|
|
53,264
|
|
|
37,373
|
|
|
62,760
|
|
|
—
|
|
|
153,397
|
|
|||||
Capital expenditures
|
|
25,601
|
|
|
13,055
|
|
|
6,101
|
|
|
3,682
|
|
|
48,439
|
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of $365.5 million for the year ended December 31, 2018.
|
For the year ended December 31, 2017
|
|
Refining
|
|
Logistics
|
|
Retail
|
|
Corporate, Eliminations, and Other (1)
|
|
Total
|
||||||||||
Revenues
|
|
$
|
2,319,638
|
|
|
$
|
121,470
|
|
|
$
|
326,076
|
|
|
$
|
(324,118
|
)
|
|
$
|
2,443,066
|
|
Cost of revenues (excluding depreciation)
|
|
2,062,804
|
|
|
66,301
|
|
|
249,097
|
|
|
(323,575
|
)
|
|
2,054,627
|
|
|||||
Operating expense (excluding depreciation)
|
|
141,065
|
|
|
15,010
|
|
|
45,941
|
|
|
—
|
|
|
202,016
|
|
|||||
Depreciation, depletion, and amortization
|
|
29,753
|
|
|
6,166
|
|
|
6,338
|
|
|
3,732
|
|
|
45,989
|
|
|||||
General and administrative expense (excluding depreciation)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,078
|
|
|
46,078
|
|
|||||
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
395
|
|
|
395
|
|
|||||
Operating income (loss)
|
|
$
|
86,016
|
|
|
$
|
33,993
|
|
|
$
|
24,700
|
|
|
$
|
(50,748
|
)
|
|
$
|
93,961
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
(31,632
|
)
|
|||||||||
Debt extinguishment and commitment costs
|
|
|
|
|
|
|
|
|
|
(8,633
|
)
|
|||||||||
Other income, net
|
|
|
|
|
|
|
|
|
|
911
|
|
|||||||||
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
(1,674
|
)
|
|||||||||
Equity earnings from Laramie Energy, LLC
|
|
|
|
|
|
|
|
|
|
18,369
|
|
|||||||||
Income before income taxes
|
|
|
|
|
|
|
|
|
|
71,302
|
|
|||||||||
Income tax benefit
|
|
|
|
|
|
|
|
|
|
1,319
|
|
|||||||||
Net income
|
|
|
|
|
|
|
|
|
|
$
|
72,621
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
949,588
|
|
|
$
|
118,304
|
|
|
$
|
128,966
|
|
|
$
|
150,549
|
|
|
$
|
1,347,407
|
|
Goodwill
|
|
53,264
|
|
|
37,373
|
|
|
16,550
|
|
|
—
|
|
|
107,187
|
|
|||||
Capital expenditures
|
|
10,433
|
|
|
8,836
|
|
|
7,073
|
|
|
5,366
|
|
|
31,708
|
|
(1)
|
Includes eliminations of intersegment revenues and cost of revenues of $325.2 million for the year ended December 31, 2017.
|
|
|
Year Ended December 31, 2019
|
||||||||||||||
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
||||||||
Revenues
|
|
$
|
1,191,335
|
|
|
$
|
1,409,409
|
|
|
$
|
1,401,638
|
|
|
$
|
1,399,134
|
|
Operating income
|
|
21,423
|
|
|
48,621
|
|
|
18,405
|
|
|
59,531
|
|
||||
Net income (loss)
|
|
61,092
|
|
|
28,169
|
|
|
(83,891
|
)
|
|
35,439
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
1.23
|
|
|
$
|
0.56
|
|
|
$
|
(1.65
|
)
|
|
$
|
0.68
|
|
Diluted
|
|
$
|
1.14
|
|
|
$
|
0.56
|
|
|
$
|
(1.65
|
)
|
|
$
|
0.68
|
|
|
|
Year Ended December 31, 2018
|
||||||||||||||
|
|
Q1
|
|
Q2
|
|
Q3
|
|
Q4
|
||||||||
Revenues
|
|
$
|
765,439
|
|
|
$
|
856,396
|
|
|
$
|
909,781
|
|
|
$
|
879,112
|
|
Operating income
|
|
27,656
|
|
|
28,983
|
|
|
4,894
|
|
|
20,408
|
|
||||
Net income (loss)
|
|
15,185
|
|
|
16,178
|
|
|
(5,822
|
)
|
|
13,886
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.33
|
|
|
$
|
0.35
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.30
|
|
Diluted
|
|
$
|
0.33
|
|
|
$
|
0.35
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.30
|
|
|
December 31,
|
||||||
|
2019
|
|
2018
|
||||
Company’s share of Laramie Energy
|
|
|
|
||||
Unproved properties
|
$
|
14,722
|
|
|
$
|
16,379
|
|
Proved properties
|
211,083
|
|
|
473,763
|
|
||
|
225,805
|
|
|
490,142
|
|
||
Accumulated depreciation, depletion, and amortization
|
(63,791
|
)
|
|
(150,075
|
)
|
||
Total
|
$
|
162,014
|
|
|
$
|
340,067
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Company’s share of Laramie Energy
|
|
|
|
|
|
||||||
Acquisition costs
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Development costs—other
|
32,748
|
|
|
50,867
|
|
|
49,273
|
|
|||
Total
|
$
|
32,748
|
|
|
$
|
50,867
|
|
|
$
|
49,273
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Company
|
|
|
|
|
|
||||||
Revenue
|
|
|
|
|
|
||||||
Oil and gas revenues
|
$
|
156
|
|
|
$
|
51
|
|
|
$
|
288
|
|
Expenses
|
|
|
|
|
|
||||||
Production costs
|
87
|
|
|
191
|
|
|
29
|
|
|||
Depletion and amortization
|
6
|
|
|
17
|
|
|
66
|
|
|||
Results of operations of oil and gas producing activities
|
$
|
63
|
|
|
$
|
(157
|
)
|
|
$
|
193
|
|
|
|
|
|
|
|
||||||
Company’s share of Laramie Energy
|
|
|
|
|
|
||||||
Revenue
|
|
|
|
|
|
||||||
Oil and gas revenues
|
$
|
89,073
|
|
|
$
|
93,493
|
|
|
$
|
66,783
|
|
Expenses
|
|
|
|
|
|
||||||
Production costs
|
41,446
|
|
|
42,706
|
|
|
32,606
|
|
|||
Impairment of proved properties (1)
|
163,401
|
|
|
—
|
|
|
—
|
|
|||
Depletion, depreciation, and amortization
|
38,011
|
|
|
26,819
|
|
|
21,277
|
|
|||
Results of operations of oil and gas producing activities
|
$
|
(153,785
|
)
|
|
$
|
23,968
|
|
|
$
|
12,900
|
|
|
|
|
|
|
|
||||||
Total results of operations of oil and gas producing activities
|
$
|
(153,722
|
)
|
|
$
|
23,811
|
|
|
$
|
13,093
|
|
(1)
|
Please read Note 3—Investment in Laramie Energy, LLC for further disclosures and information on Laramie Energy's impairment of proved properties.
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
||||
|
(MMcf)
|
|
(Mbbl)
|
|
(Mbbl)
|
|
(MMcfe) (1)
|
||||
Company
|
|
|
|
|
|
|
|
||||
Balance at January 1, 2017
|
330
|
|
|
7
|
|
|
8
|
|
|
420
|
|
Revisions of quantity estimate
|
109
|
|
|
2
|
|
|
3
|
|
|
139
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Production
|
(47
|
)
|
|
(2
|
)
|
|
—
|
|
|
(59
|
)
|
Balance at December 31, 2017
|
392
|
|
|
7
|
|
|
11
|
|
|
500
|
|
Revisions of quantity estimate
|
(269
|
)
|
|
(2
|
)
|
|
(10
|
)
|
|
(341
|
)
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Production
|
(34
|
)
|
|
(1
|
)
|
|
—
|
|
|
(40
|
)
|
Balance at December 31, 2018
|
89
|
|
|
4
|
|
|
1
|
|
|
119
|
|
Revisions of quantity estimate
|
222
|
|
|
1
|
|
|
7
|
|
|
270
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Acquisitions and divestitures
|
(30
|
)
|
|
(3
|
)
|
|
—
|
|
|
(48
|
)
|
Production
|
(20
|
)
|
|
(1
|
)
|
|
—
|
|
|
(26
|
)
|
Balance at December 31, 2019
|
261
|
|
|
1
|
|
|
8
|
|
|
315
|
|
|
|
|
|
|
|
|
|
||||
Company’s share of Laramie Energy
|
|
|
|
|
|
|
|
||||
Balance at January 1, 2017
|
309,802
|
|
|
967
|
|
|
8,544
|
|
|
366,871
|
|
Revisions of quantity estimate
|
1,344
|
|
|
211
|
|
|
(434
|
)
|
|
3
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Acquisitions and divestitures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Production
|
(18,104
|
)
|
|
(71
|
)
|
|
(608
|
)
|
|
(22,178
|
)
|
Balance at December 31, 2017 (2)
|
293,042
|
|
|
1,107
|
|
|
7,502
|
|
|
344,696
|
|
Revisions of quantity estimate
|
47,871
|
|
|
732
|
|
|
5,602
|
|
|
85,875
|
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Acquisitions and divestitures
|
22,391
|
|
|
12
|
|
|
191
|
|
|
23,609
|
|
Production
|
(25,513
|
)
|
|
(106
|
)
|
|
(712
|
)
|
|
(30,421
|
)
|
Balance at December 31, 2018 (3)
|
337,791
|
|
|
1,745
|
|
|
12,583
|
|
|
423,759
|
|
Revisions of quantity estimate
|
(69,924
|
)
|
|
(681
|
)
|
|
(6,287
|
)
|
|
(111,732
|
)
|
Extensions and discoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Acquisitions and divestitures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Production
|
(29,677
|
)
|
|
(126
|
)
|
|
(883
|
)
|
|
(35,731
|
)
|
Balance at December 31, 2019 (4)
|
238,190
|
|
|
938
|
|
|
5,413
|
|
|
276,296
|
|
|
|
|
|
|
|
|
|
||||
Total at December 31, 2019
|
238,451
|
|
|
939
|
|
|
5,421
|
|
|
276,611
|
|
(1)
|
MMcfe is based on a ratio of 6 Mcf to 1 barrel.
|
(2)
|
During 2017, the Company’s estimated proved reserves, inclusive of the Company’s share of Laramie Energy’s estimated proved reserves, decreased by 22,095 MMcfe or approximately 6%. Production volumes related to our share of Laramie Energy’s estimated proved reserves resulted in a decrease of 22,178 MMcfe. The remaining change in estimated proved reserves was due to performance and other changes to the Company’s share of Laramie Energy’s proved developed producing and developed non-producing reserves.
|
(3)
|
During 2018, the Company’s estimated proved reserves, inclusive of the Company’s share of Laramie Energy’s estimated proved reserves, increased by 78,682 MMcfe or approximately 23%. The Company’s share of Laramie Energy’s revisions of quantity estimate increased primarily due to: 1) additions of 60,679 MMcfe of proved undeveloped reserves primarily located within Laramie Energy’s northern acreage, 2) 11,614 MMcfe of positive revisions associated with 13 probable locations that
|
(4)
|
During 2019, the Company’s estimated proved reserves, inclusive of the Company’s share of Laramie Energy’s estimated proved reserves, decreased by 147,267 MMcfe or approximately 35%. The decreased was primarily due to: 1) 57,212 MMcfe downward revision driven by the removal of proved undeveloped locations from the development plan due to unfavorable market conditions, and 2) 54,520 MMcfe downward revision due to decreases in average natural gas prices in 2019 compared to 2018. Production volumes related to our share of Laramie Energy’s estimated proved reserves resulted in a decrease of 35,731 MMcfe.
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
||||
|
(MMcf)
|
|
(Mbbl)
|
|
(Mbbl)
|
|
(MMcfe) (1)
|
||||
December 31, 2017
|
|
|
|
|
|
|
|
||||
Proved developed reserves
|
|
|
|
|
|
|
|
||||
Company
|
392
|
|
|
7
|
|
|
11
|
|
|
500
|
|
Company’s share of Laramie Energy
|
174,464
|
|
|
658
|
|
|
4,589
|
|
|
205,946
|
|
Total
|
174,856
|
|
|
665
|
|
|
4,600
|
|
|
206,446
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Company’s share of Laramie Energy
|
118,578
|
|
|
449
|
|
|
2,913
|
|
|
138,750
|
|
Total
|
118,578
|
|
|
449
|
|
|
2,913
|
|
|
138,750
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2018
|
|
|
|
|
|
|
|
||||
Proved developed reserves
|
|
|
|
|
|
|
|
||||
Company
|
89
|
|
|
4
|
|
|
1
|
|
|
119
|
|
Company’s share of Laramie Energy
|
256,363
|
|
|
1,420
|
|
|
8,868
|
|
|
318,091
|
|
Total
|
256,452
|
|
|
1,424
|
|
|
8,869
|
|
|
318,210
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Company’s share of Laramie Energy
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
Total
|
81,428
|
|
|
325
|
|
|
3,715
|
|
|
105,668
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2019
|
|
|
|
|
|
|
|
||||
Proved developed reserves
|
|
|
|
|
|
|
|
||||
Company
|
261
|
|
|
1
|
|
|
8
|
|
|
315
|
|
Company’s share of Laramie Energy
|
238,190
|
|
|
938
|
|
|
5,413
|
|
|
276,296
|
|
Total
|
238,451
|
|
|
939
|
|
|
5,421
|
|
|
276,611
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
||||
Company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Company’s share of Laramie Energy
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
(1)
|
MMcfe is based on a ratio of 6 Mcf to 1 barrel.
|
|
Price
per MMbtu
|
|
WTI
per Bbl
|
||||
Base pricing, before adjustments for contractual
differentials (Company and Laramie Energy): (1) |
|
|
|
||||
December 31, 2017
|
$
|
2.68
|
|
|
$
|
51.34
|
|
December 31, 2018
|
2.47
|
|
|
65.56
|
|
||
December 31, 2019
|
2.04
|
|
|
55.85
|
|
(1)
|
Proved reserves are required to be calculated based on the 12-month, first day of the month historical average price in accordance with SEC rules. The prices shown above are base index prices to which adjustments are made for contractual deducts and other factors.
|
|
December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
|
(in thousands)
|
||||||||||
Company
|
|
|
|
|
|
||||||
Future net cash flows
|
$
|
833
|
|
|
$
|
398
|
|
|
$
|
1,802
|
|
Future costs
|
|
|
|
|
|
||||||
Production
|
509
|
|
|
123
|
|
|
902
|
|
|||
Development and abandonment
|
37
|
|
|
35
|
|
|
—
|
|
|||
Income taxes (1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
Future net cash flows
|
287
|
|
|
240
|
|
|
900
|
|
|||
10% discount factor
|
(106
|
)
|
|
(110
|
)
|
|
(328
|
)
|
|||
Discounted future net cash flows
|
$
|
181
|
|
|
$
|
130
|
|
|
$
|
572
|
|
|
|
|
|
|
|
||||||
Company’s share of Laramie Energy
|
|
|
|
|
|
||||||
Future net cash flows
|
$
|
669,271
|
|
|
$
|
1,283,890
|
|
|
$
|
1,026,005
|
|
Future costs
|
|
|
|
|
|
||||||
Production
|
398,193
|
|
|
583,112
|
|
|
491,748
|
|
|||
Development and abandonment
|
25,277
|
|
|
93,546
|
|
|
109,248
|
|
|||
Income taxes (1)
|
—
|
|
|
—
|
|
|
—
|
|
|||
Future net cash flows
|
245,801
|
|
|
607,232
|
|
|
425,009
|
|
|||
10% discount factor
|
(105,966
|
)
|
|
(288,130
|
)
|
|
(209,188
|
)
|
|||
Discounted future net cash flows
|
$
|
139,835
|
|
|
$
|
319,102
|
|
|
$
|
215,821
|
|
|
|
|
|
|
|
||||||
Total discounted future net cash flows
|
$
|
140,016
|
|
|
$
|
319,232
|
|
|
$
|
216,393
|
|
(1)
|
No income tax provision is included in the standardized measure of discounted future net cash flows calculation shown above as we do not project to be taxable or pay cash income taxes based on its available tax assets and additional tax assets generated in the development of its reserves because the tax basis of its oil and gas properties and NOL carryforwards exceeds the amount of discounted future net earnings.
|
|
Company
|
|
Company’s
Share of Laramie
Energy |
|
Total
|
||||||
|
|
|
|
|
|
||||||
Balance at January 1, 2017
|
$
|
285
|
|
|
$
|
141,142
|
|
|
$
|
141,427
|
|
Sales of oil and gas production during the period, net of production costs
|
(28
|
)
|
|
(29,911
|
)
|
|
(29,939
|
)
|
|||
Net change in prices and production costs
|
(60
|
)
|
|
35,597
|
|
|
35,537
|
|
|||
Revisions of previous quantity estimates, estimated timing of development and other
|
346
|
|
|
37,692
|
|
|
38,038
|
|
|||
Previously estimated development and abandonment costs incurred during the period
|
—
|
|
|
17,187
|
|
|
17,187
|
|
|||
Accretion of discount
|
29
|
|
|
14,114
|
|
|
14,143
|
|
|||
Balance at December 31, 2017
|
572
|
|
|
215,821
|
|
|
216,393
|
|
|||
Sales of oil and gas production during the period, net of production costs
|
(127
|
)
|
|
(47,165
|
)
|
|
(47,292
|
)
|
|||
Acquisitions and divestitures
|
—
|
|
|
35,182
|
|
|
35,182
|
|
|||
Net change in prices and production costs
|
20
|
|
|
(1,365
|
)
|
|
(1,345
|
)
|
|||
Revisions of previous quantity estimates, estimated timing of development and other
|
(392
|
)
|
|
54,311
|
|
|
53,919
|
|
|||
Previously estimated development and abandonment costs incurred during the period
|
—
|
|
|
40,736
|
|
|
40,736
|
|
|||
Accretion of discount
|
57
|
|
|
21,582
|
|
|
21,639
|
|
|||
Balance at December 31, 2018
|
130
|
|
|
319,102
|
|
|
319,232
|
|
|||
Sales of oil and gas production during the period, net of production costs
|
(55
|
)
|
|
(59,093
|
)
|
|
(59,148
|
)
|
|||
Acquisitions and divestitures
|
(143
|
)
|
|
—
|
|
|
(143
|
)
|
|||
Net change in prices and production costs
|
(24
|
)
|
|
(114,195
|
)
|
|
(114,219
|
)
|
|||
Revisions of previous quantity estimates, estimated timing of development and other
|
260
|
|
|
(64,333
|
)
|
|
(64,073
|
)
|
|||
Previously estimated development and abandonment costs incurred during the period
|
—
|
|
|
26,444
|
|
|
26,444
|
|
|||
Accretion of discount
|
13
|
|
|
31,910
|
|
|
31,923
|
|
|||
Balance at December 31, 2019
|
$
|
181
|
|
|
$
|
139,835
|
|
|
140,016
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
6,309
|
|
|
$
|
28,701
|
|
Restricted cash
|
743
|
|
|
743
|
|
||
Total cash, cash equivalents, and restricted cash
|
7,052
|
|
|
29,444
|
|
||
Prepaid and other current assets
|
12,325
|
|
|
11,711
|
|
||
Due from subsidiaries
|
180,686
|
|
|
43,928
|
|
||
Total current assets
|
200,063
|
|
|
85,083
|
|
||
Property, plant, and equipment
|
|
|
|
||||
Property, plant, and equipment
|
20,961
|
|
|
18,939
|
|
||
Less accumulated depreciation, depletion, and amortization
|
(12,117
|
)
|
|
(9,034
|
)
|
||
Property, plant, and equipment, net
|
8,844
|
|
|
9,905
|
|
||
Long-term assets
|
|
|
|
||||
Operating lease assets
|
4,276
|
|
|
—
|
|
||
Investment in subsidiaries
|
636,742
|
|
|
638,975
|
|
||
Other long-term assets
|
1,128
|
|
|
3,334
|
|
||
Total assets
|
$
|
851,053
|
|
|
$
|
737,297
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Accounts payable
|
$
|
2,597
|
|
|
$
|
8,312
|
|
Operating lease liabilities
|
698
|
|
|
—
|
|
||
Other accrued liabilities
|
14,591
|
|
|
12,349
|
|
||
Due to subsidiaries
|
125,778
|
|
|
96,963
|
|
||
Total current liabilities
|
143,664
|
|
|
117,624
|
|
||
Long-term liabilities
|
|
|
|
||||
Long-term debt, net of current maturities
|
44,783
|
|
|
100,411
|
|
||
Common stock warrants
|
8,206
|
|
|
5,007
|
|
||
Finance lease liabilities
|
223
|
|
|
475
|
|
||
Operating lease liabilities
|
5,629
|
|
|
—
|
|
||
Other liabilities
|
306
|
|
|
1,451
|
|
||
Total liabilities
|
202,811
|
|
|
224,968
|
|
||
Stockholders’ equity
|
|
|
|
||||
Preferred stock, $0.01 par value: 3,000,000 shares authorized, none issued
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 500,000,000 shares authorized at December 31, 2019 and December 31, 2018, 53,254,151 shares and 46,983,924 shares issued at December 31, 2019 and December 31, 2018, respectively
|
533
|
|
|
470
|
|
||
Additional paid-in capital
|
715,069
|
|
|
617,937
|
|
||
Accumulated deficit
|
(67,942
|
)
|
|
(108,751
|
)
|
||
Accumulated other comprehensive income
|
582
|
|
|
2,673
|
|
||
Total stockholders’ equity
|
648,242
|
|
|
512,329
|
|
||
Total liabilities and stockholders’ equity
|
$
|
851,053
|
|
|
$
|
737,297
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Operating expenses
|
|
|
|
|
|
||||||
Depreciation and amortization
|
$
|
2,969
|
|
|
$
|
4,092
|
|
|
$
|
2,871
|
|
General and administrative expense (excluding depreciation)
|
20,017
|
|
|
20,721
|
|
|
18,922
|
|
|||
Acquisition and integration costs
|
28
|
|
|
10,118
|
|
|
192
|
|
|||
Total operating expenses
|
23,014
|
|
|
34,931
|
|
|
21,985
|
|
|||
|
|
|
|
|
|
||||||
Operating loss
|
(23,014
|
)
|
|
(34,931
|
)
|
|
(21,985
|
)
|
|||
|
|
|
|
|
|
||||||
Other income (expense)
|
|
|
|
|
|
||||||
Interest expense and financing costs, net
|
(9,952
|
)
|
|
(10,867
|
)
|
|
(13,709
|
)
|
|||
Debt extinguishment and commitment costs
|
(6,091
|
)
|
|
—
|
|
|
(1,804
|
)
|
|||
Other income, net
|
2,303
|
|
|
1,155
|
|
|
631
|
|
|||
Change in value of common stock warrants
|
(3,199
|
)
|
|
1,801
|
|
|
(1,674
|
)
|
|||
Equity in earnings (losses) from subsidiaries
|
81,097
|
|
|
81,942
|
|
|
111,162
|
|
|||
Total other income (expense), net
|
64,158
|
|
|
74,031
|
|
|
94,606
|
|
|||
|
|
|
|
|
|
||||||
Income before income taxes
|
41,144
|
|
|
39,100
|
|
|
72,621
|
|
|||
Income tax benefit (expense)
|
(335
|
)
|
|
327
|
|
|
—
|
|
|||
Net income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Net income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Other comprehensive income (loss): (1)
|
|
|
|
|
|
||||||
Other post-retirement benefits income (loss), net of tax
|
(2,091
|
)
|
|
529
|
|
|
(52
|
)
|
|||
Total other comprehensive income (loss), net of tax
|
(2,091
|
)
|
|
529
|
|
|
(52
|
)
|
|||
Comprehensive income
|
$
|
38,718
|
|
|
$
|
39,956
|
|
|
$
|
72,569
|
|
|
Year Ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
40,809
|
|
|
$
|
39,427
|
|
|
$
|
72,621
|
|
Adjustments to reconcile net income to cash used in operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
2,969
|
|
|
4,092
|
|
|
2,871
|
|
|||
Non-cash interest expense
|
4,600
|
|
|
4,925
|
|
|
5,617
|
|
|||
Change in value of common stock warrants
|
3,199
|
|
|
(1,801
|
)
|
|
1,674
|
|
|||
Stock-based compensation
|
6,437
|
|
|
6,196
|
|
|
7,204
|
|
|||
Equity in losses (income) of subsidiaries
|
(81,097
|
)
|
|
(81,942
|
)
|
|
(111,162
|
)
|
|||
Debt extinguishment and commitment costs
|
6,091
|
|
|
—
|
|
|
1,804
|
|
|||
Net changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Prepaid and other assets
|
1,592
|
|
|
(2,604
|
)
|
|
(2,568
|
)
|
|||
Accounts payable, other accrued liabilities, and operating lease assets and liabilities
|
(8,441
|
)
|
|
5,601
|
|
|
3,088
|
|
|||
Net cash used in operating activities
|
(23,841
|
)
|
|
(26,106
|
)
|
|
(18,851
|
)
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Investments in subsidiaries
|
—
|
|
|
—
|
|
|
(2,072
|
)
|
|||
Distributions from subsidiaries
|
16,673
|
|
|
—
|
|
|
70,645
|
|
|||
Capital expenditures
|
(1,829
|
)
|
|
(3,682
|
)
|
|
(5,366
|
)
|
|||
Due to (from) subsidiaries
|
(6,519
|
)
|
|
(25,102
|
)
|
|
80,762
|
|
|||
Other investing activities
|
31
|
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) investing activities
|
8,356
|
|
|
(28,784
|
)
|
|
143,969
|
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from sale of common stock, net of offering costs
|
—
|
|
|
19,318
|
|
|
—
|
|
|||
Proceeds from borrowings
|
63,406
|
|
|
10,770
|
|
|
—
|
|
|||
Repayments of borrowings
|
(76,323
|
)
|
|
(11,253
|
)
|
|
(68,873
|
)
|
|||
Payment of deferred loan costs
|
(252
|
)
|
|
—
|
|
|
—
|
|
|||
Exercise of stock options
|
8,171
|
|
|
—
|
|
|
—
|
|
|||
Payment for debt extinguishment and commitment costs
|
(1,899
|
)
|
|
—
|
|
|
—
|
|
|||
Other financing activities, net
|
(10
|
)
|
|
(860
|
)
|
|
(993
|
)
|
|||
Net cash provided by (used in) financing activities
|
(6,907
|
)
|
|
17,975
|
|
|
(69,866
|
)
|
|||
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
(22,392
|
)
|
|
(36,915
|
)
|
|
55,252
|
|
|||
Cash, cash equivalents, and restricted cash at beginning of period
|
29,444
|
|
|
66,359
|
|
|
11,107
|
|
|||
Cash, cash equivalents, and restricted cash at end of period
|
$
|
7,052
|
|
|
$
|
29,444
|
|
|
$
|
66,359
|
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
Net cash received (paid) for:
|
|
|
|
|
|
||||||
Interest
|
$
|
(5,357
|
)
|
|
$
|
(5,750
|
)
|
|
$
|
(7,856
|
)
|
Taxes
|
(220
|
)
|
|
(49
|
)
|
|
(1,478
|
)
|
|||
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Accrued capital expenditures
|
$
|
497
|
|
|
$
|
714
|
|
|
$
|
370
|
|
ROU assets obtained in exchange for new finance lease liabilities
|
198
|
|
|
539
|
|
|
165
|
|
|||
ROU assets obtained in exchange for new operating lease liabilities
|
134
|
|
|
—
|
|
|
—
|
|
|||
Common stock issued for business combination
|
36,980
|
|
|
—
|
|
|
—
|
|
|||
Non-cash contribution to subsidiary for business combination
|
(36,980
|
)
|
|
—
|
|
|
—
|
|
|||
Common stock issued to repurchase convertible notes
|
74,290
|
|
|
—
|
|
|
—
|
|
|
PAR PACIFIC HOLDINGS, INC.
|
|
|
|
|
|
By:
|
/s/ William Pate
|
|
|
William Pate
|
|
|
President and Chief Executive Officer
|
|
|
|
|
By:
|
/s/ William Monteleone
|
|
|
William Monteleone
|
|
|
Chief Financial Officer
|
Signature
|
Title
|
|
|
/s/ WILLIAM PATE
|
President and Chief Executive Officer
(Principal Executive Officer)
|
William Pate
|
|
|
|
/s/ WILLIAM MONTELEONE
|
Chief Financial Officer
(Principal Financial Officer)
|
William Monteleone
|
|
|
|
/s/ IVAN GUERRA
|
Chief Accounting Officer
(Principal Accounting Officer)
|
Ivan Guerra
|
|
|
|
/s/ MELVYN N. KLEIN
|
Chairman Emeritus
|
Melvyn N. Klein
|
|
|
|
/s/ ROBERT S. SILBERMAN
|
Chairman of the Board of Directors
|
Robert S. Silberman
|
|
|
|
/s/ TIMOTHY CLOSSEY
|
Director
|
Timothy Clossey
|
|
|
|
/s/ L. MELVIN COOPER
|
Director
|
L. Melvin Cooper
|
|
|
|
/s/ CURTIS ANASTASIO
|
Director
|
Curtis Anastasio
|
|
|
|
/s/ WALTER A. DODS, JR.
|
Director
|
Walter A. Dods, Jr.
|
|
|
|
/s/ JOSEPH ISRAEL
|
Director
|
Joseph Israel
|
|
|
|
/s/ KATHERINE HATCHER
|
Director
|
Katherine Hatcher
|
|
|
•
|
|
the designation of the series and the number of shares to constitute the series;
|
|
|
|
|
|
•
|
|
the dividend rate of the series, the conditions and dates upon which such dividends shall be payable, the relation which such dividends shall bear to the dividends payable on any other class or classes of stock, and whether such dividends shall be cumulative or noncumulative;
|
|
|
|
|
|
•
|
|
whether the shares of the series shall be subject to redemption by the Company and, if made subject to such redemption, the times, prices and other terms and conditions of such redemption;
|
|
|
|
|
|
•
|
|
the terms and amount of any sinking fund provided for the purchase or redemption of the shares of the series;
|
|
|
|
|
|
•
|
|
whether or not the shares of the series shall be convertible into or exchangeable for shares of any other class or classes or of any other series of any class or classes of stock of the Company, and, if provision be made for conversion or exchange, the times, prices, rates, adjustments and other terms and conditions of such conversion or exchange;
|
|
|
|
|
|
•
|
|
the extent, if any, to which the holders of the shares of the series shall be entitled to vote with respect to the election of directors or otherwise;
|
|
|
|
|
|
•
|
|
the restrictions, if any, on the issue or reissue of any additional preferred stock; and
|
|
|
|
|
|
•
|
|
rights of the holders of the shares of the series upon the dissolution, liquidation, or winding up of the Company.
|
|
•
|
before such date, the Board of the corporation approved either the business combination or the transaction that resulted in the stockholder becoming an interested holder;
|
|
|
|
|
•
|
upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction began, excluding for purposes of determining the voting stock outstanding (but not the outstanding voting stock owned by the interested stockholder) those shares owned (i) by persons who are directors and also officers and (ii) employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or
|
|
|
|
|
•
|
on or after such date, the business combination is approved by the Board and authorized at an annual or special meeting of the stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock that is not owned by the interested stockholder.
|
|
•
|
any merger or consolidation involving the corporation and the interested stockholder;
|
|
|
|
|
•
|
the sale, transfer, pledge or other disposition of 10% or more of the assets of the corporation involving the interested stockholder;
|
|
|
|
|
•
|
subject to certain exceptions, any transaction that results in the issuance or transfer by the corporation of any stock of the corporation to the interested stockholder;
|
|
|
|
|
•
|
any transaction involving the corporation that has the effect of increasing the proportionate share of the stock or any class or series of the corporation beneficially owned by the interested stockholder; or
|
|
|
|
|
•
|
the receipt by the interested stockholder of the benefit of any loss, advances, guarantees, pledges or other financial benefits by or through the corporation.
|
•
|
|
0.25% of the principal amount of the Convertible Notes to, and including, the 90th day following such registration default; or
|
|
|
|
•
|
|
0.50% of the principal amount of the Convertible Notes from, and after, the 91st day following such registration default.
|
Vesting Date
|
Cumulative Vesting Percentage
|
First anniversary of the Grant Date
|
25%
|
Second anniversary of the Grant Date
|
50%
|
Third anniversary of the Grant Date
|
75%
|
Fourth anniversary of the Grant Date
|
100%
|
|
PAR PACIFIC HOLDINGS, INC.
By: _________________
|
|
|
|
|
Name
|
Jurisdiction
|
|
|
Hermes Consolidated, LLC
|
Delaware
|
|
|
Par Hawaii, LLC
|
Delaware
|
|
|
Par Hawaii Refining, LLC
|
Hawaii
|
|
|
Par Hawaii Shared Services, LLC
|
Delaware
|
|
|
Par Pacific Hawaii Property Company, LLC
|
Delaware
|
|
|
Par Petroleum Finance Corp.
|
Delaware
|
|
|
Par Petroleum, LLC
|
Delaware
|
|
|
Par Piceance Energy Equity, LLC
|
Delaware
|
|
|
Par Tacoma, LLC
|
Delaware
|
|
|
U.S. Oil and Refining Co.
|
Delaware
|
|
|
Wyoming Pipeline Company, LLC
|
Wyoming
|
|
|
Laramie Energy, LLC (46.0% interest)
|
Delaware
|
|
|
|
NETHERLAND, SEWELL & ASSOCIATES, INC.
|
||
|
|
|
|
|
|
|
|
|
By:
|
/s/ C.H. (Scott) Rees III
|
|
|
|
|
|
C.H. (Scott) Rees III, P.E.
|
|
|
|
|
|
Chairman and Chief Executive Officer
|
Please be advised that the digital document you are viewing is provided by Netherland, Sewell & Associates, Inc. (NSAI) as a convenience to our clients. The digital document is intended to be substantively the same as the original signed document maintained by NSAI. The digital document is subject to the parameters, limitations, and conditions stated in the original document. In the event of any differences between the digital document and the original document, the original document shall control and supersede the digital document.
|
|
|
1.
|
I have reviewed this annual report on Form 10-K of Par Pacific Holdings, Inc.;
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), for the registrant and have:
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
|
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
|
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
|
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
|
|
/s/ William Pate
|
William Pate
|
President and Chief Executive Officer
|
|
|
1.
|
I have reviewed this annual report on Form 10-K of Par Pacific Holdings, Inc.;
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)), for the registrant and have:
|
|
|
|
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
|
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
|
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
|
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
|
|
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
|
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
|
|
|
/s/ William Monteleone
|
William Monteleone
|
Chief Financial Officer
|
|
|
|
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
|
|
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
|
/s/ William Pate
|
William Pate
|
President and Chief Executive Officer
|
|
|
|
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
|
|
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
|
|
/s/ William Monteleone
|
William Monteleone
|
Chief Financial Officer
|
|
|
Net Reserves
|
|
Future Net Revenue (M$)
|
||||||
|
|
Gas
|
|
NGL
|
|
Condensate
|
|
|
|
Present Worth
|
Category
|
|
(MMCF)
|
|
(MBBL)
|
|
(MBBL)
|
|
Total
|
|
at 10%
|
|
|
|
|
|
|
|
|
|
|
|
Proved Developed Producing
|
|
238,450.9
|
|
5,421.2
|
|
939.1
|
|
246,087.5
|
|
140,015.7
|
|
|
|
Sincerely,
|
|
|
|
|
|
|
|
|
|
NETHERLAND, SEWELL & ASSOCIATES, INC.
|
|
|
|
|
Texas Registered Engineering Firm F-2699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ C.H. (Scott) Rees III
|
|
|
|
By:
|
|
|
|
|
|
C.H. (Scott) Rees III, P.E.
|
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Benjamin W. Johnson
|
|
|
/s/ John G. Hattner
|
By:
|
|
|
By:
|
|
|
Benjamin W. Johnson, P.E. 124738
|
|
John G. Hattner, P.G. 559
|
|
|
Vice President
|
|
|
Senior Vice President
|
|
|
|
|
|
|
|
|
|
|
Date Signed: February 25, 2020
|
Date Signed: February 25, 2020
|
Please be advised that the digital document you are viewing is provided by Netherland, Sewell & Associates, Inc. (NSAI) as a convenience to our clients. The digital document is intended to be substantively the same as the original signed document maintained by NSAI. The digital document is subject to the parameters, limitations, and conditions stated in the original document. In the event of any differences between the digital document and the original document, the original document shall control and supersede the digital document.
|
(i)
|
Same geological formation (but not necessarily in pressure communication with the reservoir of interest);
|
(ii)
|
Same environment of deposition;
|
(iii)
|
Similar geological structure; and
|
(iv)
|
Same drive mechanism.
|
(i)
|
Through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and
|
(ii)
|
Through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.
|
Supplemental definitions from the 2018 Petroleum Resources Management System:
Developed Producing Reserves – Expected quantities to be recovered from completion intervals that are open and producing at the effective date of the estimate. Improved recovery Reserves are considered producing only after the improved recovery project is in operation.
Developed Non-Producing Reserves – Shut-in and behind-pipe Reserves. Shut-in Reserves are expected to be recovered from (1) completion intervals that are open at the time of the estimate but which have not yet started producing, (2) wells which were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons. Behind-pipe Reserves are expected to be recovered from zones in existing wells that will require additional completion work or future re-completion before start of production with minor cost to access these reserves. In all cases, production can be initiated or restored with relatively low expenditure compared to the cost of drilling a new well.
|
(i)
|
Gain access to and prepare well locations for drilling, including surveying well locations for the purpose of determining specific development drilling sites, clearing ground, draining, road building, and relocating public roads, gas lines, and power lines, to the extent necessary in developing the proved reserves.
|
(ii)
|
Drill and equip development wells, development-type stratigraphic test wells, and service wells, including the costs of platforms and of well equipment such as casing, tubing, pumping equipment, and the wellhead assembly.
|
(iii)
|
Acquire, construct, and install production facilities such as lease flow lines, separators, treaters, heaters, manifolds, measuring devices, and production storage tanks, natural gas cycling and processing plants, and central utility and waste disposal systems.
|
(iv)
|
Provide improved recovery systems.
|
(i)
|
Costs of topographical, geographical and geophysical studies, rights of access to properties to conduct those studies, and salaries and other expenses of geologists, geophysical crews, and others conducting those studies. Collectively, these are sometimes referred to as geological and geophysical or "G&G" costs.
|
(ii)
|
Costs of carrying and retaining undeveloped properties, such as delay rentals, ad valorem taxes on properties, legal costs for title defense, and the maintenance of land and lease records.
|
(iii)
|
Dry hole contributions and bottom hole contributions.
|
(iv)
|
Costs of drilling and equipping exploratory wells.
|
(v)
|
Costs of drilling exploratory-type stratigraphic test wells.
|
(i)
|
Oil and gas producing activities include:
|
(A)
|
The search for crude oil, including condensate and natural gas liquids, or natural gas ("oil and gas") in their natural states and original locations;
|
(B)
|
The acquisition of property rights or properties for the purpose of further exploration or for the purpose of removing the oil or gas from such properties;
|
(C)
|
The construction, drilling, and production activities necessary to retrieve oil and gas from their natural reservoirs, including the acquisition, construction, installation, and maintenance of field gathering and storage systems, such as:
|
(1)
|
Lifting the oil and gas to the surface; and
|
(2)
|
Gathering, treating, and field processing (as in the case of processing gas to extract liquid hydrocarbons); and
|
(D)
|
Extraction of saleable hydrocarbons, in the solid, liquid, or gaseous state, from oil sands, shale, coalbeds, or other nonrenewable natural resources which are intended to be upgraded into synthetic oil or gas, and activities undertaken with a view to such extraction.
|
a.
|
The first point at which oil, gas, or gas liquids, natural or synthetic, are delivered to a main pipeline, a common carrier, a refinery, or a marine terminal; and
|
b.
|
In the case of natural resources that are intended to be upgraded into synthetic oil or gas, if those natural resources are delivered to a purchaser prior to upgrading, the first point at which the natural resources are delivered to a main pipeline, a common carrier, a refinery, a marine terminal, or a facility which upgrades such natural resources into synthetic oil or gas.
|
(ii)
|
Oil and gas producing activities do not include:
|
(A)
|
Transporting, refining, or marketing oil and gas;
|
(B)
|
Processing of produced oil, gas, or natural resources that can be upgraded into synthetic oil or gas by a registrant that does not have the legal right to produce or a revenue interest in such production;
|
(C)
|
Activities relating to the production of natural resources other than oil, gas, or natural resources from which synthetic oil and gas can be extracted; or
|
(D)
|
Production of geothermal steam.
|
(i)
|
When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves. When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves estimates.
|
(ii)
|
Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a defined project.
|
(iii)
|
Possible reserves also include incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves.
|
(iv)
|
The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in successful similar projects.
|
(v)
|
Possible reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from proved areas by faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.
|
(vi)
|
Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient interpretations.
|
(i)
|
When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.
|
(ii)
|
Probable reserves may be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable certainty criterion. Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.
|
(iii)
|
Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.
|
(iv)
|
See also guidelines in paragraphs (a)(17)(iv) and (a)(17)(vi) of this section.
|
(i)
|
Costs incurred to operate and maintain wells and related equipment and facilities, including depreciation and applicable operating costs of support equipment and facilities and other costs of operating and maintaining those wells and related equipment and facilities. They become part of the cost of oil and gas produced. Examples of production costs (sometimes called lifting costs) are:
|
(A)
|
Costs of labor to operate the wells and related equipment and facilities.
|
(B)
|
Repairs and maintenance.
|
(C)
|
Materials, supplies, and fuel consumed and supplies utilized in operating the wells and related equipment and facilities.
|
(D)
|
Property taxes and insurance applicable to proved properties and wells and related equipment and facilities.
|
(E)
|
Severance taxes.
|
(ii)
|
Some support equipment or facilities may serve two or more oil and gas producing activities and may also serve transportation, refining, and marketing activities. To the extent that the support equipment and facilities are used in oil and gas producing activities, their depreciation and applicable operating costs become exploration, development or production costs, as appropriate. Depreciation, depletion, and amortization of capitalized acquisition, exploration, and development costs are not production costs but also become part of the cost of oil and gas produced along with production (lifting) costs identified above.
|
(i)
|
The area of the reservoir considered as proved includes:
|
(A)
|
The area identified by drilling and limited by fluid contacts, if any, and
|
(B)
|
Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.
|
(ii)
|
In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.
|
(iii)
|
Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.
|
(iv)
|
Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when:
|
(A)
|
Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and
|
(B)
|
The project has been approved for development by all necessary parties and entities, including governmental entities.
|
(v)
|
Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.
|
Excerpted from the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas:
|
|
|
|
932-235-50-30 A standardized measure of discounted future net cash flows relating to an entity's interests in both of the following shall be disclosed as of the end of the year:
|
|
|
|
a.
|
Proved oil and gas reserves (see paragraphs 932-235-50-3 through 50-11B)
|
b.
|
Oil and gas subject to purchase under long-term supply, purchase, or similar agreements and contracts in which the entity participates in the operation of the properties on which the oil or gas is located or otherwise serves as the producer of those reserves (see paragraph 932-235-50-7).
|
|
|
The standardized measure of discounted future net cash flows relating to those two types of interests in reserves may be combined for reporting purposes.
|
|
|
|
932-235-50-31 All of the following information shall be disclosed in the aggregate and for each geographic area for which reserve quantities are disclosed in accordance with paragraphs 932-235-50-3 through 50-11B:
|
|
|
|
a.
|
Future cash inflows. These shall be computed by applying prices used in estimating the entity's proved oil and gas reserves to the year-end quantities of those reserves. Future price changes shall be considered only to the extent provided by contractual arrangements in existence at year-end.
|
b.
|
Future development and production costs. These costs shall be computed by estimating the expenditures to be incurred in developing and producing the proved oil and gas reserves at the end of the year, based on year-end costs and assuming continuation of existing economic conditions. If estimated development expenditures are significant, they shall be presented separately from estimated production costs.
|
c.
|
Future income tax expenses. These expenses shall be computed by applying the appropriate year-end statutory tax rates, with consideration of future tax rates already legislated, to the future pretax net cash flows relating to the entity's proved oil and gas reserves, less the tax basis of the properties involved. The future income tax expenses shall give effect to tax deductions and tax credits and allowances relating to the entity's proved oil and gas reserves.
|
d.
|
Future net cash flows. These amounts are the result of subtracting future development and production costs and future income tax expenses from future cash inflows.
|
e.
|
Discount. This amount shall be derived from using a discount rate of 10 percent a year to reflect the timing of the future net cash flows relating to proved oil and gas reserves.
|
f.
|
Standardized measure of discounted future net cash flows. This amount is the future net cash flows less the computed discount.
|
(i)
|
Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.
|
(ii)
|
Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.
|
From the SEC's Compliance and Disclosure Interpretations (October 26, 2009):
|
|
|
|
Although several types of projects — such as constructing offshore platforms and development in urban areas, remote locations or environmentally sensitive locations — by their nature customarily take a longer time to develop and therefore often do justify longer time periods, this determination must always take into consideration all of the facts and circumstances. No particular type of project per se justifies a longer time period, and any extension beyond five years should be the exception, and not the rule.
|
|
|
|
Factors that a company should consider in determining whether or not circumstances justify recognizing reserves even though development may extend past five years include, but are not limited to, the following:
|
|
|
|
•
|
The company's level of ongoing significant development activities in the area to be developed (for example, drilling only the minimum number of wells necessary to maintain the lease generally would not constitute significant development activities);
|
•
|
The company's historical record at completing development of comparable long-term projects;
|
•
|
The amount of time in which the company has maintained the leases, or booked the reserves, without significant development activities;
|
•
|
The extent to which the company has followed a previously adopted development plan (for example, if a company has changed its development plan several times without taking significant steps to implement any of those plans, recognizing proved undeveloped reserves typically would not be appropriate); and
|
•
|
The extent to which delays in development are caused by external factors related to the physical operating environment (for example, restrictions on development on Federal lands, but not obtaining government permits), rather than by internal factors (for example, shifting resources to develop properties with higher priority).
|
(iii)
|
Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.
|